XHKG0162
Market cap11mUSD
Dec 18, Last price
0.08HKD
Name
Century Ginwa Retail Holdings Ltd
Chart & Performance
Profile
Century Ginwa Retail Holdings Limited, an investment holding company, operates department stores, a shopping mall, and supermarkets in the People's Republic of China. The company owns and operates 5 department stores, 1 shopping mall, and 13 supermarkets. It also engages in the properties management activities. The company was incorporated in 2000 and is headquartered in Wan Chai, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2014‑12 | |
Income | ||||||||||
Revenues | 363,826 -3.26% | 376,070 -23.92% | 494,280 -23.01% | |||||||
Cost of revenue | 210,323 | 221,236 | 269,585 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 153,503 | 154,834 | 224,695 | |||||||
NOPBT Margin | 42.19% | 41.17% | 45.46% | |||||||
Operating Taxes | (3,409) | (53) | 22,581 | |||||||
Tax Rate | 10.05% | |||||||||
NOPAT | 156,912 | 154,887 | 202,114 | |||||||
Net income | (453,250) 19.61% | (378,941) -0.66% | (381,443) -70.18% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,291,985 | 3,308,595 | 2,201,709 | |||||||
Long-term debt | 4,152,167 | 1,127,628 | 1,977,157 | |||||||
Deferred revenue | 777,857 | |||||||||
Other long-term liabilities | (777,857) | 288,593 | ||||||||
Net debt | 5,205,859 | 4,203,573 | 3,876,084 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 20,563 | (94,979) | (514,764) | |||||||
CAPEX | (52,943) | (161,407) | (4,483) | |||||||
Cash from investing activities | 6,924 | (100,800) | 3,717 | |||||||
Cash from financing activities | 171 | 176,952 | 436,433 | |||||||
FCF | 1,794,933 | (275,623) | (1,838,045) | |||||||
Balance | ||||||||||
Cash | 149,776 | 11,484 | 30,243 | |||||||
Long term investments | 88,517 | 221,166 | 272,539 | |||||||
Excess cash | 220,102 | 213,846 | 278,068 | |||||||
Stockholders' equity | (1,067,966) | (624,818) | (323,590) | |||||||
Invested Capital | 7,098,924 | 6,345,535 | 6,276,672 | |||||||
ROIC | 2.33% | 2.45% | 3.38% | |||||||
ROCE | 2.28% | 2.43% | 3.41% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,165,819 | 2,326,763 | 2,326,763 | |||||||
Price | 0.11 -16.15% | 0.13 -20.25% | 0.16 17.27% | |||||||
Market cap | 127,074 -57.99% | 302,479 -20.25% | 379,262 17.42% | |||||||
EV | 5,357,143 | 4,537,246 | 4,306,723 | |||||||
EBITDA | 350,910 | 306,760 | 380,840 | |||||||
EV/EBITDA | 15.27 | 14.79 | 11.31 | |||||||
Interest | 230,103 | 201,555 | 160,813 | |||||||
Interest/NOPBT | 149.90% | 130.17% | 71.57% |