Subscribe

YuanShengTai Dairy Farm Limited (1431.HK)

HKD0.24 +0.01 (+3.07%)
CN HKSE Consumer Defensive Agricultural Farm Products
Address Qingxiang Street
Qiqihar, CN
CEO Yongjiu Zhang
IPO 2013-11-26
ISIN BMG987851018

Explore sections of this company profile

Description

YuanShengTai Dairy Farm Limited, established in 2008 and headquartered in Qiqihar, People's Republic of China, operates as a dairy farming enterprise. Its core business involves the production and distribution of raw milk throughout China. As of December 31, 2021, the company managed nine farms, comprising eight locations in Heilongjiang Province and one in Jilin Province, which collectively spanned an estimated area of 7,791,700 square meters.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD0.24 +0.01 (+3.07%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.05
Float Shares
1.34B
Free Float %
28.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-6.67% -1.75% -12.50% -5.08% +7.69% +12.00% +13.82% +98.58% -55.56% -35.63% -89.23%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.24
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.69
Distress
Piotroski F-Score
9 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Agricultural Farm Products: +8.2%
    +4.3% Q4'25: +24.1% (vs Q4'23)
  • EPS growth Agricultural Farm Products: +20.0%
    +89.9% Q4'25: +657.8% (vs Q4'23)
  • FCF margin FCF growth · Agricultural Farm Products: +43.8%
    +27.0% Q4'25: +2.7% (vs Q4'23)
  • EBIT margin Agricultural Farm Products: +8.1%
    +35.2% Q4'25: +35.0% (vs Q4'23)
  • ROIC Agricultural Farm Products: +6.0%
    +18.0% Q4'25: +37.5% (vs Q4'23)
  • Share dilution Agricultural Farm Products: +0.0%
    +0.0% Q4'25: 0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Agricultural Farm Products: 0.61×
    0.59× Q4'25: 0.28× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.05) × ERP
WACC = 64% × Ke + 36% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.24
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
880.76M
est: 889.84M (-1.0%)
1.16B
est: 1.20B (-3.1%)
1.03B
est: 1.32B (-21.8%)
1.03B
est: 1.13B (-8.8%)
1.01B
est: 1.28B (-20.6%)
1.10B
est: 1.27B (-13.7%)
1.55B
est: 1.78B (-12.6%)
1.78B
est: 2.06B (-13.9%)
2.09B
est: 2.08B (+0.6%)
2.21B
est: 2.03B (+8.7%)
2.55B
est: 1.95B (+30.7%)
2.66B
est: 1.01B (+162.7%)
1.15B
1.15B – 1.15B
+13.2% YoY
1.14B
1.14B – 1.14B
-0.3% YoY
1.60B
1.60B – 1.60B
+39.5% YoY
1.85B
1.85B – 1.85B
+16.1% YoY
1.87B
1.87B – 1.87B
+0.7% YoY
EBITDA
366.20M
est: 191.63M (+91.1%)
513.33M
est: 180.13M (+185.0%)
334.64M
est: 508.33M (-34.2%)
318.75M
est: 242.98M (+31.2%)
223.92M
est: 275.17M (-18.6%)
251.61M
est: 274.43M (-8.3%)
408.11M
est: 619.89M (-34.2%)
465.67M
est: 444.29M (+4.8%)
502.94M
est: 766.62M (-34.4%)
-152.53M
est: 848.48M (-118.0%)
970.92M
est: 473.97M (+104.8%)
1.06B
est: 246.07M (+332.7%)
278.67M
278.67M – 278.67M
+13.2% YoY
277.92M
277.92M – 277.92M
-0.3% YoY
387.61M
387.61M – 387.61M
+39.5% YoY
449.95M
449.95M – 449.95M
+16.1% YoY
453.28M
453.28M – 453.28M
+0.7% YoY
EBIT
353.27M
est: 139.83M (+152.6%)
455.81M
est: 476.35M (-4.3%)
76.74M
est: 486.00M (-84.2%)
290.21M
est: 177.30M (+63.7%)
167.12M
est: 200.79M (-16.8%)
197.40M
est: 200.25M (-1.4%)
323.18M
est: 592.66M (-45.5%)
363.09M
est: 324.20M (+12.0%)
386.60M
est: 326.60M (+18.4%)
-301.76M
est: 811.21M (-137.2%)
829.45M
est: 362.95M (+128.5%)
937.07M
est: 188.44M (+397.3%)
213.40M
213.40M – 213.40M
+13.2% YoY
212.83M
212.83M – 212.83M
-0.3% YoY
296.82M
296.82M – 296.82M
+39.5% YoY
344.56M
344.56M – 344.56M
+16.1% YoY
347.11M
347.11M – 347.11M
+0.7% YoY
Net Income
217.73M
est: 208.43M (+4.5%)
418.79M
est: 293.52M (+42.7%)
66.17M
est: 445.67M (-85.2%)
-88.57M
est: 327.72M (-127.0%)
-67.91M
est: 339.15M (-120.0%)
-556.31M
est: 329.17M (-269.0%)
577.95M
est: 543.48M (+6.3%)
156.99M
est: 436.87M (-64.1%)
22.84M
est: 494.24M (-95.4%)
-339.70M
est: 743.90M (-145.7%)
296.67M
est: 528.62M (-43.9%)
538.16M
est: 328.65M (+63.8%)
361.08M
361.08M – 361.08M
+9.9% YoY
353.29M
353.29M – 353.29M
-2.2% YoY
384.62M
384.62M – 384.62M
+8.9% YoY
480.87M
480.87M – 480.87M
+25.0% YoY
505.54M
505.54M – 505.54M
+5.1% YoY
SGA
59.45M
est: 58.45M (+1.7%)
75.21M
est: 80.09M (-6.1%)
106.34M
est: 80.03M (+32.9%)
93.21M
est: 74.11M (+25.8%)
102.56M
est: 83.93M (+22.2%)
69.43M
est: 83.70M (-17.1%)
140.10M
est: 97.60M (+43.5%)
116.23M
est: 135.51M (-14.2%)
135.11M
est: 136.51M (-1.0%)
139.31M
est: 133.59M (+4.3%)
115.11M
est: 111.70M (+3.0%)
127.47M
est: 57.99M (+119.8%)
65.68M
65.68M – 65.68M
+13.2% YoY
65.50M
65.50M – 65.50M
-0.3% YoY
91.35M
91.35M – 91.35M
+39.5% YoY
106.04M
106.04M – 106.04M
+16.1% YoY
106.83M
106.83M – 106.83M
+0.7% YoY
EPS
0.06
est: 0.04 (+25.3%)
0.11
est: 0.09 (+22.0%)
0.02
est: 0.02 (-17.8%)
-0.02
est: 0.07 (-132.5%)
-0.01
est: 0.07 (-120.2%)
-0.12
est: 0.07 (-271.0%)
0.12
est: 0.08 (+56.2%)
0.03
est: 0.09 (-64.0%)
0.00
est: 0.11 (-95.3%)
-0.07
est: 11.27 (-100.6%)
0.06
est: 0.11 (-43.9%)
0.12
est: 0.07 (+71.3%)
0.08
0.08 – 0.08
+9.9% YoY
0.08
0.08 – 0.08
-2.2% YoY
0.08
0.08 – 0.08
+8.9% YoY
0.10
0.10 – 0.10
+25.0% YoY
0.11
0.11 – 0.11
+5.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-28 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-27 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-26 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-22 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-21 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-20 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-19 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-18 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-15 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-14 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-13 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-12 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-11 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-08 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-07 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-06 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-05 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-05-04 A- 4/5 1/5 3/5 4/5 3/5 4/5 5/5
2026-04-30 A- 4/5 1/5 3/5 5/5 3/5 4/5 5/5
2026-04-29 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-28 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-27 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-24 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-23 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-22 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-21 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-20 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-17 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-16 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5
2026-04-15 A- 4/5 1/5 3/5 5/5 2/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.32B
OE per share TTM
0.49
Owner's Yield
176.64%
Maintenance CapEx ratio
150.72%
Maint CapEx / Avg PPE
261.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
394.6K
Shares Outstanding
4.69B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Xiangqing Chen Chief Financial Officer & Executive Director 2M male
Gang Liu Executive Director 1M male
Yongjiu Zhang Chief Executive Officer & Executive Chairman 1M male
Lucy Cheng Joint Company Secretary female
Miao Song Director of Investor Relations & Joint Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits