XHKG0506
Market cap882mUSD
Dec 23, Last price
2.45HKD
1D
0.41%
1Q
-5.41%
Jan 2017
-25.53%
Name
China Foods Ltd
Chart & Performance
Profile
China Foods Limited, an investment holding company, manufactures, distributes, markets, and sells Coca-Cola series products in the People's Republic of China. The company offers sparkling drinks, juices, water, milk drinks, energy drinks, tea, coffee, functional nutrition drinks, sports and plant-based protein drinks, and alcoholic drinks. It is also involved in the production, sale, and distribution of beverage bottles; wholesale and retail of pre-packaged foods, and raw and auxiliary materials; provision of supply chain information consultation, management, and other services; and wholesale of packaged foods. In addition, the company provides enterprise management and consulting, business information consulting, and marketing planning services, as well as computer information system development, consulting, promotion, and other services. Further, it engages in the food business and internet sale of food. The company was formerly known as COFCO International Limited. China Foods Limited was founded in 1990 and is headquartered in Causeway Bay, Hong Kong. China Foods Limited is a subsidiary of China Foods (Holdings) Limited.
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 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 21,446,436 -9.62% | 23,730,016 -2.23% | 24,272,295 18.49% | |||||||
Cost of revenue | 19,902,951 | 22,085,332 | 22,789,227 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,543,485 | 1,644,684 | 1,483,068 | |||||||
NOPBT Margin | 7.20% | 6.93% | 6.11% | |||||||
Operating Taxes | 458,428 | 457,245 | 427,151 | |||||||
Tax Rate | 29.70% | 27.80% | 28.80% | |||||||
NOPAT | 1,085,057 | 1,187,438 | 1,055,917 | |||||||
Net income | 832,577 26.18% | 659,836 15.27% | 572,415 14.77% | |||||||
Dividends | (337,361) | (297,051) | (248,953) | |||||||
Dividend yield | 4.10% | 3.79% | 2.92% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 39,768 | 36,074 | 34,826 | |||||||
Long-term debt | 118,986 | 79,344 | 119,644 | |||||||
Deferred revenue | 412,387 | 232,685 | 229,042 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (2,641,999) | (2,086,742) | (2,905,959) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,429,687 | 1,291,383 | 1,317,610 | |||||||
CAPEX | (627,469) | (998,070) | (875,445) | |||||||
Cash from investing activities | (564,431) | (963,361) | (1,038,691) | |||||||
Cash from financing activities | (609,649) | (955,336) | (608,586) | |||||||
FCF | 55,085 | 1,052,113 | 661,288 | |||||||
Balance | ||||||||||
Cash | 2,548,382 | 1,251,744 | 2,063,792 | |||||||
Long term investments | 252,371 | 950,416 | 996,637 | |||||||
Excess cash | 1,728,431 | 1,015,659 | 1,846,814 | |||||||
Stockholders' equity | 8,891,433 | 9,897,293 | 10,086,622 | |||||||
Invested Capital | 8,450,289 | 7,289,560 | 5,044,266 | |||||||
ROIC | 13.79% | 19.25% | 21.73% | |||||||
ROCE | 14.98% | 15.86% | 14.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,797,223 | 2,797,223 | 2,797,223 | |||||||
Price | 2.94 5.00% | 2.80 -8.20% | 3.05 13.81% | |||||||
Market cap | 8,223,837 5.00% | 7,832,226 -8.20% | 8,531,531 13.81% | |||||||
EV | 9,253,362 | 9,527,734 | 9,590,548 | |||||||
EBITDA | 2,393,249 | 2,415,469 | 2,219,448 | |||||||
EV/EBITDA | 3.87 | 3.94 | 4.32 | |||||||
Interest | 4,971 | 3,508 | 4,488 | |||||||
Interest/NOPBT | 0.32% | 0.21% | 0.30% |