Loading...
XHKG
1579
Market cap1.66bUSD
May 30, Last price  
13.38HKD
1D
-3.32%
1Q
-5.64%
Jan 2017
309.17%
IPO
311.69%
Name

Yihai International Holding Ltd

Chart & Performance

D1W1MN
P/E
16.12
P/S
1.82
EPS
0.76
Div Yield, %
8.40%
Shrs. gr., 5y
0.01%
Rev. gr., 5y
8.84%
Revenues
6.54b
+6.38%
315,863,000498,231,000847,339,0001,088,014,0001,646,221,0002,681,373,0004,282,488,0005,360,021,0005,942,617,0006,147,011,0006,147,573,0006,539,569,000
Net income
739m
-13.28%
22,064,00042,510,000124,547,000186,720,000260,670,000517,793,000718,634,000885,222,000766,201,000741,987,000852,696,000739,425,000
CFO
0k
-100.00%
-5,822,00073,322,00089,638,000223,993,000353,202,000328,571,000951,392,0001,198,754,000829,489,0001,271,826,000958,999,0000
Dividend
Sep 09, 20240.3088 HKD/sh
Earnings
Aug 25, 2025

Profile

Yihai International Holding Ltd., together with its subsidiaries, researches, develops, manufactures, distributes, and sells hot pot soup flavoring, hot pot dipping sauce, and Chinese style compound condiment products under Haidilao brand. It offers spicy vegetable oil, fragrant tallow, mellow tallow, sour tomato, green pepper and beef tallow, red curry and beef tallow, and three delicacy broth hot pot condiments; mushroom soup hotpot broths; and fresh soups. The company also provides braised, minced garlic, spicy, thirteen kind of spices, and fresh spicy crayfish seasoners; fish sour soup with pickled pepper; picked fish seasoner; spicy boiled fish, tomato malatang, sour soup malatang, and chilly pot seasoners; and fresh and original marinade sauces. In addition, it offers various HDL hot pot sauces and spicy barbecue sauces; and sweet pepper, oat and green pepper, onion and soybean, fine beef, and green pepper and bolete table sauces. Further, the company offers snack food and other packaged goods; raw materials; self-serving small hot pots and rice, brewed silk noodles, and instant rice; and consulting services. It provides its products through distributors to hypermarkets, supermarkets, grocery stores, neighborhood stores, and butcher shops, as well as e-commerce channels covering approximately 31 provincial regions of China, as well as the Hong Kong, Macau, and Taiwan regions; and 49 international countries and markets. The company was founded in 2005 and is headquartered in Shanghai, the People's Republic of China.
IPO date
Jul 13, 2016
Employees
2,713
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
6,539,569
6.38%
6,147,573
0.01%
6,147,011
3.44%
Cost of revenue
5,541,986
5,071,127
5,167,513
Unusual Expense (Income)
NOPBT
997,583
1,076,446
979,498
NOPBT Margin
15.25%
17.51%
15.93%
Operating Taxes
378,636
357,089
326,161
Tax Rate
37.96%
33.17%
33.30%
NOPAT
618,947
719,357
653,337
Net income
739,425
-13.28%
852,696
14.92%
741,987
-3.16%
Dividends
(179,312)
(224,563)
Dividend yield
1.48%
0.83%
Proceeds from repurchase of equity
(175,757)
BB yield
1.46%
Debt
Debt current
26,416
31,993
38,577
Long-term debt
160,622
140,527
190,037
Deferred revenue
33,808
25,297
Other long-term liabilities
95,701
Net debt
(2,400,852)
(2,953,104)
(2,600,858)
Cash flow
Cash from operating activities
958,999
1,271,826
CAPEX
(299,351)
(413,550)
Cash from investing activities
(153,776)
(573,034)
Cash from financing activities
(384,207)
(416,646)
FCF
522,397
515,907
433,056
Balance
Cash
2,126,828
2,491,400
2,493,785
Long term investments
461,062
634,224
335,687
Excess cash
2,260,912
2,818,245
2,522,121
Stockholders' equity
4,733,160
4,771,665
4,417,619
Invested Capital
2,661,468
2,391,233
2,036,202
ROIC
24.50%
32.50%
32.13%
ROCE
20.27%
20.43%
21.24%
EV
Common stock shares outstanding
970,244
974,005
980,332
Price
15.08
21.61%
12.40
-55.07%
27.60
-23.44%
Market cap
14,631,280
21.14%
12,077,662
-55.36%
27,057,163
-23.44%
EV
12,393,961
9,396,039
24,688,710
EBITDA
997,583
1,265,162
1,138,364
EV/EBITDA
12.42
7.43
21.69
Interest
4,341
5,856
Interest/NOPBT
0.40%
0.60%