XHKG2319
Market cap8.90bUSD
Dec 20, Last price
17.66HKD
1D
0.11%
1Q
29.47%
Jan 2017
18.21%
Name
China Mengniu Dairy Co Ltd
Chart & Performance
Profile
China Mengniu Dairy Company Limited, an investment holding company, produces and distributes dairy products in the People's Republic of China and internationally. The company operates through four segments: Liquid Milk Products, Ice Cream Products, Milk Powder Products, and Others. The Liquid Milk Products segment produces and distributes ultra-high temperature milk, milk beverages, fresh milk, and yogurt. The Ice Cream Products segment produces and distributes ice cream. The Milk Powder Products segment produces and distributes milk powder. The Others segment engages in the provision of cheese and plant-based nutrition products, as well as trading business. It also offers organic food and formula products for babies and toddlers. The company offers its dairy products under the MENGNIU brand. China Mengniu Dairy Company Limited was founded in 1999 and is based in Causeway Bay, Hong Kong.
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 | 98,624,041 6.51% | 92,593,322 5.05% | 88,141,475 15.92% | |||||||
Cost of revenue | 91,918,688 | 87,158,575 | 83,119,044 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,705,353 | 5,434,747 | 5,022,431 | |||||||
NOPBT Margin | 6.80% | 5.87% | 5.70% | |||||||
Operating Taxes | 1,425,212 | 1,317,549 | 904,510 | |||||||
Tax Rate | 21.25% | 24.24% | 18.01% | |||||||
NOPAT | 5,280,141 | 4,117,198 | 4,117,921 | |||||||
Net income | 4,809,197 -9.31% | 5,302,972 5.52% | 5,025,537 42.57% | |||||||
Dividends | (1,588,015) | (1,506,669) | (1,071,002) | |||||||
Dividend yield | 1.91% | 1.07% | 0.61% | |||||||
Proceeds from repurchase of equity | (662,354) | (514,311) | 46,088,310 | |||||||
BB yield | 0.80% | 0.37% | -26.28% | |||||||
Debt | ||||||||||
Debt current | 9,806,937 | 9,094,719 | 4,265,484 | |||||||
Long-term debt | 28,777,236 | 31,199,888 | 23,317,713 | |||||||
Deferred revenue | 572,132 | 477,833 | ||||||||
Other long-term liabilities | 4,370,364 | 95,667 | 1,328,371 | |||||||
Net debt | (5,599,895) | (12,658,646) | (13,663,182) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 8,349,338 | 8,333,051 | 7,544,679 | |||||||
CAPEX | (3,862,573) | (5,064,436) | (6,220,281) | |||||||
Cash from investing activities | (285,826) | (14,862,347) | (15,440,162) | |||||||
Cash from financing activities | (6,802,385) | 4,147,103 | 6,772,590 | |||||||
FCF | 5,073,264 | (164,740) | (873,428) | |||||||
Balance | ||||||||||
Cash | 13,664,176 | 19,593,227 | 15,883,841 | |||||||
Long term investments | 30,519,892 | 33,360,026 | 25,362,538 | |||||||
Excess cash | 39,252,866 | 48,323,587 | 36,839,305 | |||||||
Stockholders' equity | 43,582,544 | 39,761,081 | 29,971,009 | |||||||
Invested Capital | 53,179,964 | 49,617,290 | 40,646,348 | |||||||
ROIC | 10.27% | 9.12% | 10.36% | |||||||
ROCE | 7.25% | 5.82% | 6.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,956,475 | 3,969,290 | 3,967,896 | |||||||
Price | 21.00 -40.68% | 35.40 -19.91% | 44.20 -5.45% | |||||||
Market cap | 83,085,975 -40.87% | 140,512,889 -19.88% | 175,381,007 -5.06% | |||||||
EV | 83,817,832 | 141,397,461 | 167,428,388 | |||||||
EBITDA | 10,006,095 | 8,312,995 | 7,418,869 | |||||||
EV/EBITDA | 8.38 | 17.01 | 22.57 | |||||||
Interest | 1,569,281 | 1,125,263 | 743,072 | |||||||
Interest/NOPBT | 23.40% | 20.70% | 14.80% |