XHKG1837
Market cap139mUSD
Jan 02, Last price
0.50HKD
1D
-1.96%
1Q
-1.96%
IPO
-61.54%
Name
NATURAL FOOD INTERNATIONAL HOLDING LTD
Chart & Performance
Profile
Natural Food International Holding Limited, an investment holding company, engages in the manufacturing, processing, and sale of natural health food products in the People's Republic of China. The company offers management and administration services. As of December 31, 2021, it markets its products through a network of 2,464 concessionary counters; and e-commerce platforms. The company was founded in 2007 and is headquartered in Shenzhen, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,845,275 7.34% | 1,719,074 6.75% | |||||||
Cost of revenue | 1,673,225 | 1,602,130 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 172,050 | 116,944 | |||||||
NOPBT Margin | 9.32% | 6.80% | |||||||
Operating Taxes | 33,559 | 20,791 | |||||||
Tax Rate | 19.51% | 17.78% | |||||||
NOPAT | 138,491 | 96,153 | |||||||
Net income | 152,375 30.84% | 116,462 34.59% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (17,804) | ||||||||
BB yield | 1.72% | ||||||||
Debt | |||||||||
Debt current | 3,980 | 6,532 | |||||||
Long-term debt | 7,450 | 16,004 | |||||||
Deferred revenue | 48 | ||||||||
Other long-term liabilities | |||||||||
Net debt | (890,170) | (1,110,057) | |||||||
Cash flow | |||||||||
Cash from operating activities | 185,877 | 168,524 | |||||||
CAPEX | (29,577) | (22,795) | |||||||
Cash from investing activities | (121,128) | (18,611) | |||||||
Cash from financing activities | (7,089) | (25,063) | |||||||
FCF | 50,037 | 115,629 | |||||||
Balance | |||||||||
Cash | 947,269 | 781,337 | |||||||
Long term investments | (45,669) | 351,256 | |||||||
Excess cash | 809,336 | 1,046,639 | |||||||
Stockholders' equity | 380,153 | 193,422 | |||||||
Invested Capital | 1,021,329 | 989,132 | |||||||
ROIC | 13.78% | 9.67% | |||||||
ROCE | 12.18% | 9.81% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,162,640 | 2,177,784 | |||||||
Price | 0.46 -4.21% | 0.48 -4.04% | |||||||
Market cap | 984,001 -4.88% | 1,034,447 -4.51% | |||||||
EV | 93,831 | 16,117 | |||||||
EBITDA | 210,954 | 149,364 | |||||||
EV/EBITDA | 0.44 | 0.11 | |||||||
Interest | 414 | 647 | |||||||
Interest/NOPBT | 0.24% | 0.55% |