XHKG
0460
Market cap1.64bUSD
Jul 18, Last price
1.39HKD
1D
-2.11%
1Q
120.63%
Jan 2017
-35.65%
IPO
-50.71%
Name
Sihuan Pharmaceutical Holdings Group Ltd
Chart & Performance
Profile
Sihuan Pharmaceutical Holdings Group Ltd., an investment holding company, engages in the research and development, manufacture, marketing, and sale of pharmaceutical products in the People's Republic of China. It offers drugs in the oncology, metabolic diseases, digestive system, and other therapeutic areas. The company is also involved in the investment and sale of medical beauty products; manufacture of medical instruments; investment in properties; construction for medical projects; and project preparation for pharmaceutical products manufacturing. In addition, it provides information support, general hospital, hospital management, biotechnology promotion, and medical aesthetic research and development services. The company was founded in 2001 and is based in Wanchai, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,901,109 2.18% | 1,860,539 -14.70% | 2,181,189 -28.21% | |||||||
Cost of revenue | 2,338,899 | 2,068,120 | 2,792,387 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (437,790) | (207,581) | (611,198) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 43,261 | 96,427 | 196,794 | |||||||
Tax Rate | ||||||||||
NOPAT | (481,051) | (304,008) | (807,992) | |||||||
Net income | (216,662) 301.10% | (54,017) -97.23% | (1,951,214) -568.47% | |||||||
Dividends | (298,560) | (1,315,530) | ||||||||
Dividend yield | 4.94% | 14.84% | ||||||||
Proceeds from repurchase of equity | (33,811) | |||||||||
BB yield | 0.56% | |||||||||
Debt | ||||||||||
Debt current | 183,354 | 299,642 | 340,259 | |||||||
Long-term debt | 818,849 | 999,676 | 907,712 | |||||||
Deferred revenue | 5,660 | |||||||||
Other long-term liabilities | 1,512,386 | 1,334,589 | (104,700) | |||||||
Net debt | (3,448,800) | (3,483,242) | (4,451,218) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 199,487 | 46,493 | ||||||||
CAPEX | (125,346) | (402,459) | ||||||||
Cash from investing activities | 169,877 | (1,661,121) | ||||||||
Cash from financing activities | (419,561) | (238,934) | ||||||||
FCF | (273,832) | 381,071 | (242,398) | |||||||
Balance | ||||||||||
Cash | 3,632,961 | 4,367,682 | 4,791,851 | |||||||
Long term investments | 818,042 | 414,878 | 907,338 | |||||||
Excess cash | 4,355,948 | 4,689,533 | 5,590,130 | |||||||
Stockholders' equity | 1,121,109 | 1,288,531 | 2,671,377 | |||||||
Invested Capital | 6,283,346 | 6,439,739 | 7,109,531 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 9,265,984 | 9,297,073 | 9,329,999 | |||||||
Price | 0.66 1.54% | 0.65 -31.58% | 0.95 -35.81% | |||||||
Market cap | 6,115,549 1.20% | 6,043,097 -31.82% | 8,863,499 -36.85% | |||||||
EV | 3,243,795 | 3,653,995 | 6,228,964 | |||||||
EBITDA | (437,790) | 18,652 | (272,425) | |||||||
EV/EBITDA | 195.90 | |||||||||
Interest | 269,337 | 211,176 | ||||||||
Interest/NOPBT |