XHKG0602
Market cap4mUSD
Dec 23, Last price
0.04HKD
1D
0.00%
1Q
40.00%
Jan 2017
-92.71%
IPO
-97.70%
Name
Jiahua Stores Holdings Ltd
Chart & Performance
Profile
Jiahua Stores Holdings Limited, an investment holding company, operates and manages retail stores and other related businesses in the People's Republic of China. It also provides commercial factoring and supply chain financing services, as well as operates and manages shopping malls. In addition, the company operates and manages online sale. The company is headquartered in Kowloon, 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 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 353,966 5.58% | 335,272 -22.79% | 434,237 1.44% | |||||||
Cost of revenue | 461,265 | 423,383 | 520,378 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (107,299) | (88,111) | (86,141) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (3,754) | 2,492 | 149 | |||||||
Tax Rate | ||||||||||
NOPAT | (103,545) | (90,603) | (86,290) | |||||||
Net income | (152,578) 41.41% | (107,897) 7.77% | (100,114) -48.52% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 57,571 | 66,072 | 59,802 | |||||||
Long-term debt | 1,055,933 | 569,112 | 563,609 | |||||||
Deferred revenue | 135,263 | 70,032 | ||||||||
Other long-term liabilities | (151,464) | (90,133) | ||||||||
Net debt | 1,073,502 | 195,041 | 111,802 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 107,668 | 72,409 | 69,839 | |||||||
CAPEX | (28,391) | (9,602) | (45,877) | |||||||
Cash from investing activities | (34,652) | (10,738) | (41,884) | |||||||
Cash from financing activities | (99,185) | (21,613) | (78,466) | |||||||
FCF | (13,993) | (2,385) | 33,696 | |||||||
Balance | ||||||||||
Cash | 40,002 | 66,171 | 26,113 | |||||||
Long term investments | 373,972 | 485,496 | ||||||||
Excess cash | 22,304 | 423,379 | 489,897 | |||||||
Stockholders' equity | (348,770) | (121,069) | (13,172) | |||||||
Invested Capital | 968,086 | 826,456 | 819,367 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 1,037,500 | 1,037,500 | 1,037,500 | |||||||
Price | 0.05 -49.04% | 0.10 -31.13% | ||||||||
Market cap | 54,988 -49.04% | 107,900 -31.13% | ||||||||
EV | 250,029 | 219,702 | ||||||||
EBITDA | 8,582 | 30,377 | 42,754 | |||||||
EV/EBITDA | 8.23 | 5.14 | ||||||||
Interest | 46,859 | 39,438 | 42,066 | |||||||
Interest/NOPBT |