XHKG1044
Market cap3.30bUSD
Dec 23, Last price
22.05HKD
1D
1.15%
1Q
-7.35%
Jan 2017
-61.28%
Name
Hengan International Group Company Ltd
Chart & Performance
Profile
Hengan International Group Company Limited, an investment holding company, manufactures, distributes, and sells personal hygiene products in the People's Republic of China and internationally. The company offers pocket handkerchiefs, box and soft tissue papers, kitchen towels/papers, toilet rolls, first-aid products, enema, garbage and food bags, preservation papers, table cloths and swabbers, sanitary napkins, pantiliners, overnight pants, wet tissues, maternal and child care products, adult and baby diapers, and cleansing products. It is also involved in the trading of various products for ladies, pregnant women, infants, and kids, as well as disposable fiber-based products; and engages in the ecommerce business. In addition, the company manufactures and distributes heat and power; and manufactures, distributes, and sells gas, protective equipment, medical instrument, skin care products, antiseptics, and household products. Hengan International Group Company Limited was founded in 1985 and is headquartered in Jinjiang, 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 | 23,767,936 5.09% | 22,615,878 8.78% | 20,790,144 -7.08% | |||||||
Cost of revenue | 20,826,135 | 20,168,475 | 17,896,124 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,941,801 | 2,447,403 | 2,894,020 | |||||||
NOPBT Margin | 12.38% | 10.82% | 13.92% | |||||||
Operating Taxes | 798,000 | 883,986 | 1,039,362 | |||||||
Tax Rate | 27.13% | 36.12% | 35.91% | |||||||
NOPAT | 2,143,801 | 1,563,417 | 1,854,658 | |||||||
Net income | 2,800,533 45.46% | 1,925,249 -41.19% | 3,273,601 -28.75% | |||||||
Dividends | (1,626,970) | (1,626,970) | (2,705,920) | |||||||
Dividend yield | 4.83% | 3.38% | 5.74% | |||||||
Proceeds from repurchase of equity | (358,395) | 22,324,867 | ||||||||
BB yield | 1.06% | -47.33% | ||||||||
Debt | ||||||||||
Debt current | 13,929,554 | 15,053,669 | 17,509,422 | |||||||
Long-term debt | 374,001 | 2,036,079 | 767,792 | |||||||
Deferred revenue | 1,851,901 | 514,709 | ||||||||
Other long-term liabilities | (2,001,334) | (739,342) | ||||||||
Net debt | (5,622,203) | (4,759,144) | (4,264,395) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,875,375 | 3,809,862 | 4,603,606 | |||||||
CAPEX | (1,469,761) | (1,244,657) | (781,334) | |||||||
Cash from investing activities | 3,583,922 | (6,065,909) | 2,676,064 | |||||||
Cash from financing activities | (5,549,268) | (4,137,416) | (6,486,513) | |||||||
FCF | 1,628,159 | 1,500,055 | 3,361,260 | |||||||
Balance | ||||||||||
Cash | 18,218,371 | 18,697,254 | 18,257,977 | |||||||
Long term investments | 1,707,387 | 3,151,638 | 4,283,632 | |||||||
Excess cash | 18,737,361 | 20,718,098 | 21,502,102 | |||||||
Stockholders' equity | 20,629,851 | 19,775,737 | 19,280,450 | |||||||
Invested Capital | 16,165,422 | 16,773,510 | 17,949,822 | |||||||
ROIC | 13.02% | 9.00% | 9.47% | |||||||
ROCE | 8.38% | 6.67% | 7.73% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,159,752 | 1,162,121 | 1,174,893 | |||||||
Price | 29.05 -29.92% | 41.45 3.24% | 40.15 -26.40% | |||||||
Market cap | 33,690,796 -30.06% | 48,169,915 2.12% | 47,171,954 -27.28% | |||||||
EV | 28,302,604 | 43,662,901 | 43,150,969 | |||||||
EBITDA | 3,841,621 | 3,312,114 | 3,745,045 | |||||||
EV/EBITDA | 7.37 | 13.18 | 11.52 | |||||||
Interest | 635,108 | 454,356 | 448,940 | |||||||
Interest/NOPBT | 21.59% | 18.56% | 15.51% |