Loading...
XHKG1448
Market cap1.12bUSD
Dec 23, Last price  
3.83HKD
1D
0.00%
1Q
-4.01%
Jan 2017
-16.56%
IPO
-18.34%
Name

Fu Shou Yuan International Group Ltd

Chart & Performance

D1W1MN
XHKG:1448 chart
P/E
10.33
P/S
3.11
EPS
0.35
Div Yield, %
4.08%
Shrs. gr., 5y
0.33%
Rev. gr., 5y
9.74%
Revenues
2.63b
+21.02%
479,977,000611,811,000795,092,0001,107,960,0001,267,655,0001,477,208,0001,651,299,0001,850,574,0001,892,537,0002,325,848,0002,171,626,0002,628,029,000
Net income
791m
+20.14%
124,270,000167,255,000230,372,000284,444,000338,974,000417,350,000488,364,000578,579,000620,064,000720,033,000658,596,000791,240,000
CFO
1.10b
+29.30%
177,403,000161,681,000298,952,000366,578,000455,423,000648,172,000670,523,000707,084,000822,349,000992,369,000852,933,0001,102,878,000
Dividend
Oct 14, 20240.2777 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,628,029
21.02%
2,171,626
-6.63%
2,325,848
22.90%
Cost of revenue
966,805
939,101
568,391
Unusual Expense (Income)
NOPBT
1,661,224
1,232,525
1,757,457
NOPBT Margin
63.21%
56.76%
75.56%
Operating Taxes
455,638
281,476
289,591
Tax Rate
27.43%
22.84%
16.48%
NOPAT
1,205,586
951,049
1,467,866
Net income
791,240
20.14%
658,596
-8.53%
720,033
16.12%
Dividends
(355,033)
(230,159)
(214,346)
Dividend yield
2.95%
1.51%
1.53%
Proceeds from repurchase of equity
7,468
2,921
(30,128)
BB yield
-0.06%
-0.02%
0.22%
Debt
Debt current
252,594
58,197
44,460
Long-term debt
81,586
104,167
105,556
Deferred revenue
456,237
434,022
Other long-term liabilities
806,522
37,850
36,713
Net debt
(3,150,718)
(1,951,689)
(1,159,699)
Cash flow
Cash from operating activities
1,102,878
852,933
992,369
CAPEX
(30,952)
(85,068)
(175,602)
Cash from investing activities
(362,126)
413,235
(648,300)
Cash from financing activities
(387,518)
(399,541)
(502,485)
FCF
3,670,066
(837,529)
1,560,334
Balance
Cash
3,239,714
2,463,583
2,327,256
Long term investments
245,184
(349,530)
(1,017,541)
Excess cash
3,353,497
2,005,472
1,193,423
Stockholders' equity
5,944,561
9,513,342
8,211,573
Invested Capital
4,308,698
4,520,342
4,835,352
ROIC
27.31%
20.33%
32.19%
ROCE
21.68%
18.51%
28.50%
EV
Common stock shares outstanding
2,271,063
2,271,451
2,278,585
Price
5.30
-20.90%
6.70
9.30%
6.13
-15.10%
Market cap
12,036,636
-20.91%
15,218,722
8.96%
13,967,727
-14.94%
EV
9,539,727
13,905,279
13,436,908
EBITDA
1,827,833
1,388,478
1,904,191
EV/EBITDA
5.22
10.01
7.06
Interest
7,392
5,008
7,246
Interest/NOPBT
0.44%
0.41%
0.41%