XHKG
1519
Market cap11bUSD
Aug 08, Last price
10.52HKD
1D
0.48%
1Q
68.59%
IPO
-12.33%
Name
J&T Global Express Ltd
Chart & Performance
P/E
119.06
P/S
1.17
EPS
0.01
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
10.26b
+15.93%
Net income
101m
P
CFO
807m
+136.12%
Profile
J&T Express provides logistics services in China. It offers customers with digital, and visual express delivery services. It also serves its customers online. The company was founded in 2007 and is based in shanghai, China with additional locations in Indonesia, Cambodia, Singapore, Mexico, Philippines Vietnam, Malaysia, United Arab Emirates (UAE), Saudi Arabia, and Thailand.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | |
| Income | |||||
Revenues | 10,259,104 15.93% | 8,849,251 21.77% | 7,267,428 49.79% | ||
Cost of revenue | 9,442,161 | 10,579,957 | 8,677,677 | ||
Unusual Expense (Income) | |||||
NOPBT | 816,943 | (1,730,706) | (1,410,249) | ||
NOPBT Margin | 7.96% | ||||
Operating Taxes | 15,446 | 17,182 | 10,763 | ||
Tax Rate | 1.89% | ||||
NOPAT | 801,497 | (1,747,888) | (1,421,012) | ||
Net income | 100,559 -109.13% | (1,100,988) -166.48% | 1,656,168 -127.39% | ||
Dividends | (27,608) | (25,530) | (28,558) | ||
Dividend yield | |||||
Proceeds from repurchase of equity | (19,420) | 501,105 | 29,285 | ||
BB yield | |||||
| Debt | |||||
Debt current | 435,084 | 415,577 | 228,675 | ||
Long-term debt | 2,086,448 | 1,884,286 | 1,855,034 | ||
Deferred revenue | |||||
Other long-term liabilities | 721,469 | 661,412 | 7,803,415 | ||
Net debt | 349,688 | (43,238) | 95,021 | ||
| Cash flow | |||||
Cash from operating activities | 807,428 | 341,953 | (519,817) | ||
CAPEX | (553,864) | (470,438) | (580,677) | ||
Cash from investing activities | (573,629) | (858,847) | (859,757) | ||
Cash from financing activities | (99,964) | 500,897 | 881,328 | ||
FCF | 587,039 | (1,895,560) | (1,243,327) | ||
| Balance | |||||
Cash | 1,698,127 | 1,614,795 | 1,520,488 | ||
Long term investments | 473,717 | 728,306 | 468,200 | ||
Excess cash | 1,658,889 | 1,900,638 | 1,625,317 | ||
Stockholders' equity | (6,328,987) | (6,396,864) | (5,588,078) | ||
Invested Capital | 11,625,366 | 11,329,081 | 9,924,865 | ||
ROIC | 6.98% | ||||
ROCE | 15.38% | ||||
| EV | |||||
Common stock shares outstanding | 9,324,886 | 4,179,370 | 8,812,166 | ||
Price | |||||
Market cap | |||||
EV | |||||
EBITDA | 1,294,960 | (1,248,162) | (904,302) | ||
EV/EBITDA | |||||
Interest | 126,175 | 105,089 | 99,499 | ||
Interest/NOPBT | 15.44% | ||||