XHKG1110
Market cap34mUSD
Dec 23, Last price
0.46HKD
1D
0.00%
1Q
-10.78%
Jan 2017
-63.01%
IPO
-81.80%
Name
Kingworld Medicines Group Ltd
Chart & Performance
Profile
Kingworld Medicines Group Limited, an investment holding company, distributes branded imported pharmaceutical and healthcare products. The company also supplies pharmaceutical, healthcare, general foodstuffs, and medical products. It offers products for various functional categories, such as cough and phlegm relieving, gastrointestinal, vitamin, orthopedics, cardiovascular, influenza, and other categories under the Nin Jiom Chuan Bei Pei Pa Koa, Taiko Seirogan, Kawai Product Range, Flying Eagle Wood Lok Medicated Oil, Kyushin Pill, and Mentholatum Product Range brands. The company also manufactures and sells electrotherapeutic and physiotherapeutic devices, and general medical examination devices. It serves in the People's Republic of China, Hong Kong, the United States, the United Kingdom, Germany, Italy, Spain, Mexico, and internationally. The company was founded in 1996 and is headquartered in Shenzhen, 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 | 1,078,659 12.63% | 957,701 13.02% | 847,386 13.68% | |||||||
Cost of revenue | 1,039,128 | 900,618 | 793,352 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 39,531 | 57,083 | 54,034 | |||||||
NOPBT Margin | 3.66% | 5.96% | 6.38% | |||||||
Operating Taxes | 32,292 | 24,042 | 18,223 | |||||||
Tax Rate | 81.69% | 42.12% | 33.73% | |||||||
NOPAT | 7,239 | 33,041 | 35,811 | |||||||
Net income | 38,096 -12.51% | 43,542 -14.98% | 51,211 0.63% | |||||||
Dividends | (13,921) | (13,292) | (3,301) | |||||||
Dividend yield | 3.73% | 2.51% | 0.70% | |||||||
Proceeds from repurchase of equity | (10,074) | |||||||||
BB yield | 1.90% | |||||||||
Debt | ||||||||||
Debt current | 198,029 | 279,291 | 237,506 | |||||||
Long-term debt | 168,693 | 30,776 | 10,484 | |||||||
Deferred revenue | 600 | (18,122) | ||||||||
Other long-term liabilities | 18,122 | |||||||||
Net debt | 20,688 | (65,910) | (77,978) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 42,284 | 186,548 | 81,199 | |||||||
CAPEX | (105,535) | (92,913) | (58,319) | |||||||
Cash from investing activities | (120,634) | (84,049) | (50,835) | |||||||
Cash from financing activities | 4,372 | (51,311) | (87,201) | |||||||
FCF | (103,330) | 38,980 | (9,128) | |||||||
Balance | ||||||||||
Cash | 194,029 | 256,167 | 198,405 | |||||||
Long term investments | 152,005 | 119,810 | 127,563 | |||||||
Excess cash | 292,101 | 328,092 | 283,599 | |||||||
Stockholders' equity | 575,632 | 549,777 | 600,776 | |||||||
Invested Capital | 761,677 | 640,086 | 659,743 | |||||||
ROIC | 1.03% | 5.08% | 5.59% | |||||||
ROCE | 3.69% | 5.80% | 5.62% | |||||||
EV | ||||||||||
Common stock shares outstanding | 591,627 | 622,500 | 622,500 | |||||||
Price | 0.63 -25.88% | 0.85 11.84% | 0.76 1.33% | |||||||
Market cap | 372,725 -29.56% | 529,125 11.84% | 473,100 2.67% | |||||||
EV | 473,731 | 585,464 | 531,701 | |||||||
EBITDA | 59,606 | 95,275 | 88,818 | |||||||
EV/EBITDA | 7.95 | 6.14 | 5.99 | |||||||
Interest | 11,519 | 12,292 | 11,782 | |||||||
Interest/NOPBT | 29.14% | 21.53% | 21.80% |