XHKG0151
Market cap6.83bUSD
Dec 23, Last price
4.49HKD
1D
-0.44%
1Q
-8.18%
Jan 2017
-9.66%
IPO
75.39%
Name
Want Want China Holdings Ltd
Chart & Performance
Profile
Want Want China Holdings Limited, an investment holding company, manufactures, distributes, and sells food and beverages. The company operates through four segments: Rice Crackers, Dairy Products and Beverages, Snack Foods, and Other Products. It offers sugar coated crackers, savoury crackers, fried crackers, and gift packs; flavored milk, room temperature yogurt, yogurt drinks, ready-to-drink coffee, juice and sports drinks, herbal tea, and milk powder; candies, popsicles, ball cakes and jellies, beans, nuts, and other snacks; and wine and other food products. The company also trades in food and beverages, and related activities online, as well as raw materials, machineries, etc.; sells chemical materials and plastic films/bags; manufactures and sells machineries and related services; manufactures dehydrating, deoxidating, preservative, and related products; manufactures and sells packaging materials, packing bags, carton boxes, and cans; provides consultancy, information, business, and network technology services; processes and sells rice and oil products; and manufactures and sells rice flour. It serves customers through a sales and distribution network primarily in the People's Republic of China. The company also exports its products to North America, East Asia, South East Asia, and Europe. Want Want China Holdings Limited was founded in 1962 and is headquartered in Kowloon Bay, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 23,586,327 2.87% | 22,928,219 -4.41% | 23,984,891 9.03% | |||||||
Cost of revenue | 18,659,766 | 18,724,514 | 19,105,440 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,926,561 | 4,203,705 | 4,879,451 | |||||||
NOPBT Margin | 20.89% | 18.33% | 20.34% | |||||||
Operating Taxes | 1,422,288 | 1,417,239 | 1,545,269 | |||||||
Tax Rate | 28.87% | 33.71% | 31.67% | |||||||
NOPAT | 3,504,273 | 2,786,466 | 3,334,182 | |||||||
Net income | 3,990,474 18.36% | 3,371,584 -19.77% | 4,202,655 1.08% | |||||||
Dividends | (1,791,127) | (5,078,925) | (1,761,045) | |||||||
Dividend yield | 3.27% | 8.41% | 2.03% | |||||||
Proceeds from repurchase of equity | (292,599) | 3,245,511 | (819,493) | |||||||
BB yield | 0.53% | -5.38% | 0.95% | |||||||
Debt | ||||||||||
Debt current | 3,026,846 | 3,415,576 | 3,465,629 | |||||||
Long-term debt | 2,695,412 | 2,458,421 | 3,759,733 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 298,329 | 106,410 | 135,899 | |||||||
Net debt | (10,535,399) | (8,039,501) | (9,892,554) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,151,440 | 4,218,709 | 3,910,453 | |||||||
CAPEX | (437,233) | (538,899) | (424,045) | |||||||
Cash from investing activities | (2,643,843) | (3,153,523) | (3,432,856) | |||||||
Cash from financing activities | (2,436,093) | (7,428,705) | (5,342,439) | |||||||
FCF | 3,976,557 | 3,569,952 | 3,243,762 | |||||||
Balance | ||||||||||
Cash | 8,422,937 | 7,907,599 | 11,265,819 | |||||||
Long term investments | 7,834,720 | 6,005,899 | 5,852,097 | |||||||
Excess cash | 15,078,341 | 12,767,087 | 15,918,671 | |||||||
Stockholders' equity | 26,882,165 | 14,241,940 | 16,246,648 | |||||||
Invested Capital | 7,162,417 | 7,323,050 | 7,272,676 | |||||||
ROIC | 48.38% | 38.18% | 38.67% | |||||||
ROCE | 22.15% | 20.72% | 20.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,859,671 | 11,953,156 | 11,953,156 | |||||||
Price | 4.62 -8.51% | 5.05 -30.25% | 7.24 24.19% | |||||||
Market cap | 54,791,680 -9.23% | 60,363,438 -30.25% | 86,540,849 20.80% | |||||||
EV | 51,930,690 | 52,376,234 | 76,723,478 | |||||||
EBITDA | 5,900,065 | 5,136,359 | 5,822,163 | |||||||
EV/EBITDA | 8.80 | 10.20 | 13.18 | |||||||
Interest | 281,794 | 221,933 | 164,328 | |||||||
Interest/NOPBT | 5.72% | 5.28% | 3.37% |