XHKG2005
Market cap1.31bUSD
Dec 23, Last price
3.45HKD
1D
2.37%
1Q
-9.92%
Jan 2017
39.68%
IPO
711.76%
Name
SSY Group Ltd
Chart & Performance
Profile
SSY Group Limited, an investment holding company, researches, develops, manufactures, and sells various pharmaceutical products to hospitals and distributors in the People's Republic of China and internationally. The company offers intravenous infusion solutions, including non-PVC soft bags, upright soft bags, PP plastic bottles, and glass bottle infusion solutions, as well as ampoule injections. It also provides small volume injections, oral preparations, Chinese medicine preparations, and biological preparations, as well as bulk pharmaceutical products and medical materials. In addition, the company is involved in the research, development, and consulting of pharmaceutical technology; provision of logistics services for pharmaceutical products; and food, beverages, and catering business. It sells its products under Shimen brand name. The company was formerly known as Lijun International Pharmaceutical (Holding) Co., Ltd. and changed its name to SSY Group Limited in May 2015. The company was incorporated in 2004 and is headquartered in Wanchai, Hong Kong. SSY Group Limited is a subsidiary of China Pharmaceutical Co., Ltd.
Valuation
Title HKD 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 | 6,463,009 0.45% | 6,434,025 20.11% | 5,356,763 25.72% | |||||||
Cost of revenue | 4,662,776 | 5,165,906 | 4,516,661 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,800,233 | 1,268,119 | 840,102 | |||||||
NOPBT Margin | 27.85% | 19.71% | 15.68% | |||||||
Operating Taxes | 254,281 | 209,602 | 160,104 | |||||||
Tax Rate | 14.12% | 16.53% | 19.06% | |||||||
NOPAT | 1,545,952 | 1,058,517 | 679,998 | |||||||
Net income | 1,318,616 17.44% | 1,122,837 42.94% | 785,533 28.36% | |||||||
Dividends | (445,507) | (388,116) | (302,610) | |||||||
Dividend yield | 3.03% | 3.02% | 2.48% | |||||||
Proceeds from repurchase of equity | (32,969) | (89,089) | (191,559) | |||||||
BB yield | 0.22% | 0.69% | 1.57% | |||||||
Debt | ||||||||||
Debt current | 1,422,761 | 1,647,883 | 1,417,247 | |||||||
Long-term debt | 1,957,274 | 1,563,367 | 1,690,558 | |||||||
Deferred revenue | 203,714 | 160,390 | 109,690 | |||||||
Other long-term liabilities | (160,390) | (107,889) | ||||||||
Net debt | 1,176,623 | 954,608 | 870,858 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 925,747 | 786,824 | 747,906 | |||||||
CAPEX | (528,469) | (418,123) | (388,323) | |||||||
Cash from investing activities | (640,194) | (412,773) | (681,231) | |||||||
Cash from financing activities | (304,571) | (219,302) | 136,130 | |||||||
FCF | 618,384 | 1,002,121 | 252,340 | |||||||
Balance | ||||||||||
Cash | 1,615,208 | 1,758,360 | 1,732,664 | |||||||
Long term investments | 588,204 | 498,282 | 504,283 | |||||||
Excess cash | 1,880,262 | 1,934,941 | 1,969,109 | |||||||
Stockholders' equity | 7,555,020 | 6,513,169 | 6,379,605 | |||||||
Invested Capital | 8,966,232 | 7,924,161 | 7,683,792 | |||||||
ROIC | 18.31% | 13.56% | 9.26% | |||||||
ROCE | 16.57% | 12.84% | 8.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,978,999 | 2,985,389 | 3,031,547 | |||||||
Price | 4.94 14.62% | 4.31 7.21% | 4.02 -6.94% | |||||||
Market cap | 14,716,255 14.37% | 12,867,027 5.58% | 12,186,819 -7.26% | |||||||
EV | 16,229,036 | 14,153,859 | 13,331,522 | |||||||
EBITDA | 2,205,807 | 1,639,174 | 1,229,916 | |||||||
EV/EBITDA | 7.36 | 8.63 | 10.84 | |||||||
Interest | 125,413 | 90,905 | 65,630 | |||||||
Interest/NOPBT | 6.97% | 7.17% | 7.81% |