XHKG0980
Market cap39mUSD
Dec 23, Last price
0.30HKD
1D
3.51%
1Q
0.00%
Jan 2017
-90.33%
Name
Lianhua Supermarket Holdings Co Ltd
Chart & Performance
Profile
Lianhua Supermarket Holdings Co., Ltd., together with its subsidiaries, operates supermarkets, hypermarkets, and convenience stores primarily in the eastern region of the People's Republic of China. The company operates its stores under the Century Mart, Lianhua Supermarket, Hualian Supermarket, and Lianhua Quik brands. It is also involved in the sale of merchandise to wholesalers; provision of logistic services for wholesale business; sale of products through internet; and franchise of stores, as well as offers catering services. As of December 31, 2021, the company operated 3,279 stores. Lianhua Supermarket Holdings Co., Ltd. was founded in 1991 and is based in Shanghai, the People's Republic of China.
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 | 21,835,879 -11.53% | 24,681,396 -0.32% | 24,759,659 -5.97% | |||||||
Cost of revenue | 24,123,508 | 26,803,115 | 27,413,657 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,287,629) | (2,121,719) | (2,653,998) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 124,837 | 109,192 | 97,195 | |||||||
Tax Rate | ||||||||||
NOPAT | (2,412,466) | (2,230,911) | (2,751,193) | |||||||
Net income | (791,317) 273.71% | (211,747) -49.92% | (422,779) 32.41% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 833,025 | 896,096 | 911,399 | |||||||
Long-term debt | 9,443,371 | 11,113,814 | 12,394,373 | |||||||
Deferred revenue | (148,272) | (120,359) | ||||||||
Other long-term liabilities | 127,613 | 148,272 | 120,359 | |||||||
Net debt | 2,661,543 | 4,426,053 | 6,391,663 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 831,982 | 1,744,541 | 995,598 | |||||||
CAPEX | (177,928) | (241,474) | (420,628) | |||||||
Cash from investing activities | (904,307) | 34,548 | (354,898) | |||||||
Cash from financing activities | (679,000) | (773,600) | (457,520) | |||||||
FCF | 1,129,951 | (3,143,880) | (3,249,882) | |||||||
Balance | ||||||||||
Cash | 4,374,605 | 5,063,724 | 3,998,375 | |||||||
Long term investments | 3,240,248 | 2,520,133 | 2,915,734 | |||||||
Excess cash | 6,523,059 | 6,349,787 | 5,676,126 | |||||||
Stockholders' equity | (621,983) | 1,162,555 | 1,231,541 | |||||||
Invested Capital | 6,336,141 | 5,939,259 | 6,487,955 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 1,119,600 | 1,119,600 | 1,119,600 | |||||||
Price | 0.36 -20.22% | 0.45 -45.06% | 0.81 -41.30% | |||||||
Market cap | 397,458 -20.22% | 498,222 -45.06% | 906,876 -41.30% | |||||||
EV | 3,435,222 | 5,527,042 | 7,758,545 | |||||||
EBITDA | (950,922) | (744,351) | (1,224,506) | |||||||
EV/EBITDA | ||||||||||
Interest | 232,641 | 276,866 | 285,003 | |||||||
Interest/NOPBT |