XHKG1093
Market cap7.17bUSD
Dec 23, Last price
4.80HKD
1D
-0.21%
1Q
-7.34%
Jan 2017
11.37%
Name
CSPC Pharmaceutical Group Ltd
Chart & Performance
Profile
CSPC Pharmaceutical Group Limited, an investment holding company, engages in the research and development, manufacture, and sale of pharmaceutical products in the People's Republic of China, other Asian regions, the Americas, Europe, and internationally. The company operates through Finished Drugs, Bulk Products, and Functional Food and Others segments. It provides NBP soft capsules and injections for acute ischemic stroke; Oulaining capsules and injections to treat mild to moderate memory and mental impairment; Enxi to treat adult idiopathic Parkinson's disease; Duomeisu for lymphoma, multiple myeloma, ovarian and breast cancers, and other malignant tumors; Jinyouli to prevent leucopenia and infection induced by chemotherapy; and Keaili for breast cancer. The company also offers Shuluoke, Nuomoling, Weihong, and Xinweihong for various infections; Xuanning for hypertension; Encun to prevent atherosclerotic thrombosis events; Qixiao to treat upper respiratory tract infection; Linmeixin and Shuanglexin for diabetes; Gubang and Gubangjia to treat osteoporosis in postmenopausal women; and Gaoshunsong for arthritis, osteoarthritis, ankylosing spondylitis, frozen shoulder, bursuitis, tenosynovitis, acute gout, dysmenorrhea, toothache and postoperative pain, low back pain, sprain, strain, and other soft tissue injuries. In addition, it provides Debixin for various ulcer; Qimaite for acute and chronic pains; antibiotics, vitamin C, and caffeine APIs; functional food and glucose products; and healthcare services. The company was formerly known as China Pharmaceutical Group Limited and changed its name to CSPC Pharmaceutical Group Limited in March 2013. CSPC Pharmaceutical Group Limited was incorporated in 1992 and is headquartered in Shijiazhuang, 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 | 34,599,374 -3.83% | 35,975,851 7.12% | 33,585,457 19.83% | |||||||
Cost of revenue | 25,869,874 | 26,240,450 | 23,703,451 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,729,499 | 9,735,401 | 9,882,006 | |||||||
NOPBT Margin | 25.23% | 27.06% | 29.42% | |||||||
Operating Taxes | 1,316,679 | 1,570,131 | 1,396,806 | |||||||
Tax Rate | 15.08% | 16.13% | 14.13% | |||||||
NOPAT | 7,412,820 | 8,165,270 | 8,485,200 | |||||||
Net income | 5,873,325 -3.58% | 6,091,390 8.67% | 5,605,185 8.63% | |||||||
Dividends | (2,726,253) | (2,438,510) | (2,037,726) | |||||||
Dividend yield | 3.16% | 2.50% | 2.01% | |||||||
Proceeds from repurchase of equity | (200,358) | (177,805) | (474,593) | |||||||
BB yield | 0.23% | 0.18% | 0.47% | |||||||
Debt | ||||||||||
Debt current | 599,843 | 331,831 | 47,003 | |||||||
Long-term debt | 363,743 | 322,214 | 123,658 | |||||||
Deferred revenue | (55,620) | |||||||||
Other long-term liabilities | 56,962 | 289,711 | 68,038 | |||||||
Net debt | (16,769,934) | (19,168,991) | (17,367,911) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,178,815 | 9,225,192 | 5,862,517 | |||||||
CAPEX | (1,786,276) | (3,166,159) | (2,119,301) | |||||||
Cash from investing activities | 607,267 | (8,188,091) | (1,058,421) | |||||||
Cash from financing activities | (2,300,981) | (2,222,971) | (2,646,700) | |||||||
FCF | 5,202,804 | 8,906,434 | 5,616,374 | |||||||
Balance | ||||||||||
Cash | 13,092,277 | 15,575,618 | 13,122,038 | |||||||
Long term investments | 4,641,243 | 4,247,418 | 4,416,534 | |||||||
Excess cash | 16,003,552 | 18,024,243 | 15,859,299 | |||||||
Stockholders' equity | 40,096,771 | 35,619,576 | 32,922,764 | |||||||
Invested Capital | 20,121,045 | 18,165,845 | 17,060,908 | |||||||
ROIC | 38.72% | 46.36% | 54.84% | |||||||
ROCE | 23.79% | 26.40% | 29.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 11,873,031 | 11,918,523 | 11,953,839 | |||||||
Price | 7.26 -11.46% | 8.20 -3.19% | 8.47 7.35% | |||||||
Market cap | 86,198,205 -11.80% | 97,731,889 -3.47% | 101,249,016 7.34% | |||||||
EV | 71,071,705 | 80,184,517 | 84,910,555 | |||||||
EBITDA | 9,846,989 | 10,951,554 | 10,923,009 | |||||||
EV/EBITDA | 7.22 | 7.32 | 7.77 | |||||||
Interest | 25,896 | 28,945 | 9,237 | |||||||
Interest/NOPBT | 0.30% | 0.30% | 0.09% |