Loading...
XHKG
1448
Market cap1.07bUSD
Jul 18, Last price  
3.70HKD
1D
0.82%
1Q
2.78%
Jan 2017
-19.39%
IPO
-21.11%
Name

Fu Shou Yuan International Group Ltd

Chart & Performance

D1W1MN
P/E
20.60
P/S
3.70
EPS
0.16
Div Yield, %
9.36%
Shrs. gr., 5y
0.15%
Rev. gr., 5y
2.34%
Revenues
2.08b
-20.95%
479,977,000611,811,000795,092,0001,107,960,0001,267,655,0001,477,208,0001,651,299,0001,850,574,0001,892,537,0002,325,848,0002,171,626,0002,628,029,0002,077,484,000
Net income
373m
-52.84%
124,270,000167,255,000230,372,000284,444,000338,974,000417,350,000488,364,000578,579,000620,064,000720,033,000658,596,000791,240,000373,134,000
CFO
732m
-33.66%
177,403,000161,681,000298,952,000366,578,000455,423,000648,172,000670,523,000707,084,000822,349,000992,369,000852,933,0001,102,878,000731,628,000
Dividend
Oct 10, 20250.1079 HKD/sh

Profile

Fu Shou Yuan International Group Limited, together with its subsidiaries, primarily provides burial and funeral services in the People's Republic of China. It operates through Burial Services, Funeral Services, and Other Services segments. The Burial Services segment sells burial plots; and offers cemetery maintenance services. The Funeral services segment engages in the planning of funeral arrangement; and interment, organizing, and hosting of the funeral. The Other Services segment produces and sells cremation machines and related maintenance services; and provides landscape and garden design, and construction services. It also offers flowers and related designing services; and sales and after-sales service for cremation devices. In addition, the company sells agricultural products. As of December 31, 2021, it operated 32 cemeteries and 30 funeral facilities. Fu Shou Yuan International Group Limited was founded in 1994 and is headquartered in Shanghai, the People's Republic of China.
URL
http://www.fsygroup.com/
IPO date
Dec 19, 2013
Employees
2,432
Domiciled in
CN
Incorporated in
KY

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,077,484
-20.95%
2,628,029
21.02%
2,171,626
-6.63%
Cost of revenue
845,849
966,805
939,101
Unusual Expense (Income)
NOPBT
1,231,635
1,661,224
1,232,525
NOPBT Margin
59.28%
63.21%
56.76%
Operating Taxes
313,181
455,638
281,476
Tax Rate
25.43%
27.43%
22.84%
NOPAT
918,454
1,205,586
951,049
Net income
373,134
-52.84%
791,240
20.14%
658,596
-8.53%
Dividends
(720,400)
(355,033)
(230,159)
Dividend yield
8.22%
2.95%
1.51%
Proceeds from repurchase of equity
7,468
2,921
BB yield
-0.06%
-0.02%
Debt
Debt current
50,218
252,594
58,197
Long-term debt
242,840
81,586
104,167
Deferred revenue
456,237
Other long-term liabilities
750,405
806,522
37,850
Net debt
(2,806,100)
(3,150,718)
(1,951,689)
Cash flow
Cash from operating activities
731,628
1,102,878
852,933
CAPEX
(78,700)
(30,952)
(85,068)
Cash from investing activities
107,745
(362,126)
413,235
Cash from financing activities
(1,078,214)
(387,518)
(399,541)
FCF
832,933
3,670,066
(837,529)
Balance
Cash
2,834,177
3,239,714
2,463,583
Long term investments
264,981
245,184
(349,530)
Excess cash
2,995,284
3,353,497
2,005,472
Stockholders' equity
6,155,828
5,944,561
9,513,342
Invested Capital
4,072,711
4,308,698
4,520,342
ROIC
21.92%
27.31%
20.33%
ROCE
17.43%
21.68%
18.51%
EV
Common stock shares outstanding
2,271,063
2,271,063
2,271,451
Price
3.86
-27.17%
5.30
-20.90%
6.70
9.30%
Market cap
8,766,305
-27.17%
12,036,636
-20.91%
15,218,722
8.96%
EV
6,554,879
9,539,727
13,905,279
EBITDA
1,404,814
1,827,833
1,388,478
EV/EBITDA
4.67
5.22
10.01
Interest
7,392
5,008
Interest/NOPBT
0.44%
0.41%