XHKG1610
Market cap832mUSD
Dec 27, Last price
1.41HKD
1D
0.00%
1Q
-10.19%
Jan 2017
-7.24%
IPO
-13.50%
Name
COFCO Joycome Foods Ltd
Chart & Performance
Profile
COFCO Joycome Foods Limited, an investment holding company, primarily engages in the hog production and sales, and livestock slaughtering businesses in Mainland China. The company operates through four segments: Hog Production, Fresh Pork, Processed Meat Products, and Meat Import. It is also involved in the production of feed; slaughtering, wholesale, and retail sale of fresh and frozen meats; manufacture, wholesale, and retail sale of processed meat products and fresh pork under the Maverick and Joycome brands; and sale of imported meat products, including pork, beef, poultry, and mutton, as well as by-products. The company was formerly known as COFCO Meat Holdings Limited and changed its name to COFCO Joycome Foods Limited in October 2020. COFCO Joycome Foods Limited was founded in 2002 and is headquartered in Beijing, 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 | 11,568,322 -10.33% | 12,900,684 -2.47% | 13,227,606 -30.09% | |||||||
Cost of revenue | 11,204,417 | 11,313,802 | 11,010,204 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 363,905 | 1,586,882 | 2,217,402 | |||||||
NOPBT Margin | 3.15% | 12.30% | 16.76% | |||||||
Operating Taxes | (6,443) | 120,166 | 482,445 | |||||||
Tax Rate | 7.57% | 21.76% | ||||||||
NOPAT | 370,348 | 1,466,716 | 1,734,957 | |||||||
Net income | (135,679) -138.04% | 356,674 -177.59% | (459,697) -111.51% | |||||||
Dividends | (573,594) | (668,836) | ||||||||
Dividend yield | 6.59% | 5.77% | ||||||||
Proceeds from repurchase of equity | 1,352,457 | |||||||||
BB yield | -16.42% | |||||||||
Debt | ||||||||||
Debt current | 4,531,998 | 6,902,087 | 5,993,864 | |||||||
Long-term debt | 926,151 | 703,123 | 720,730 | |||||||
Deferred revenue | 128,124 | 133,860 | ||||||||
Other long-term liabilities | 167,676 | (210,139) | (218,958) | |||||||
Net debt | 4,192,944 | 6,321,799 | 5,345,112 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,025,152 | (6,128) | 3,081,599 | |||||||
CAPEX | (969,129) | (979,148) | (1,497,801) | |||||||
Cash from investing activities | (742,057) | (923,919) | (1,470,633) | |||||||
Cash from financing activities | (1,183,530) | 944,432 | (983,561) | |||||||
FCF | 1,878,737 | 1,082,883 | 4,767,963 | |||||||
Balance | ||||||||||
Cash | 1,178,369 | 1,057,300 | 1,055,931 | |||||||
Long term investments | 86,836 | 226,111 | 313,551 | |||||||
Excess cash | 686,789 | 638,377 | 708,102 | |||||||
Stockholders' equity | 7,891,890 | 8,260,867 | 8,033,335 | |||||||
Invested Capital | 13,819,160 | 15,170,362 | 14,397,704 | |||||||
ROIC | 2.56% | 9.92% | 10.54% | |||||||
ROCE | 2.51% | 9.99% | 14.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,429,231 | 3,901,998 | 3,901,998 | |||||||
Price | 1.86 -16.59% | 2.23 -24.92% | 2.97 9.19% | |||||||
Market cap | 8,238,370 -5.32% | 8,701,456 -24.92% | 11,588,934 9.19% | |||||||
EV | 12,545,145 | 15,172,418 | 17,082,949 | |||||||
EBITDA | 1,000,919 | 2,171,558 | 2,690,721 | |||||||
EV/EBITDA | 12.53 | 6.99 | 6.35 | |||||||
Interest | 132,236 | 176,855 | 123,366 | |||||||
Interest/NOPBT | 36.34% | 11.14% | 5.56% |