XHKG2666
Market cap1.18bUSD
Dec 23, Last price
4.85HKD
1D
1.68%
1Q
6.13%
Jan 2017
-24.34%
IPO
-29.81%
Name
Genertec Universal Medical Group Co Ltd
Chart & Performance
Profile
Genertec Universal Medical Group Company Limited, together with its subsidiaries, offers financing and advisory services in the People's Republic of China. It operates in two segments, Finance and Advisory and Hospital Group. The Finance and Advisory segment provides direct finance leasing; sale and leaseback; factoring; operating leases; and advisory services. The Hospital Group segment engages in the provision of medical services; hospital and healthcare management; and import and export trading businesses, as well as trading of medical-related goods. The company is also involved in the provision of medical technology; hospital digitalization, construction, and management services; property management; and medical consulting services. It serves patients, hospitals, medical equipment suppliers, and other public institutions. The company was formerly known as Universal Medical Financial & Technical Advisory Services Company Limited and changed its name to Genertec Universal Medical Group Company Limited in July 2018. Genertec Universal Medical Group Company Limited was founded in 1984 and is headquartered in Beijing, 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 | 13,650,203 18.02% | 11,565,809 20.89% | 9,566,906 16.06% | |||||||
Cost of revenue | 10,643,948 | 8,814,995 | 6,942,437 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,006,255 | 2,750,814 | 2,624,469 | |||||||
NOPBT Margin | 22.02% | 23.78% | 27.43% | |||||||
Operating Taxes | 667,141 | 616,759 | 661,339 | |||||||
Tax Rate | 22.19% | 22.42% | 25.20% | |||||||
NOPAT | 2,339,114 | 2,134,055 | 1,963,130 | |||||||
Net income | 2,110,337 7.68% | 1,959,820 0.62% | 1,947,730 11.48% | |||||||
Dividends | (591,999) | (580,461) | (482,981) | |||||||
Dividend yield | 6.33% | 5.90% | 4.21% | |||||||
Proceeds from repurchase of equity | 31,590,281 | |||||||||
BB yield | -275.36% | |||||||||
Debt | ||||||||||
Debt current | 22,453,360 | 20,802,790 | 15,140,785 | |||||||
Long-term debt | 33,470,422 | 26,999,843 | 33,961,931 | |||||||
Deferred revenue | 28,926 | 13,481 | 12,093 | |||||||
Other long-term liabilities | 30,382,940 | (26,009,916) | (28,854,653) | |||||||
Net debt | 52,353,934 | 40,749,611 | 43,855,465 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,993,965 | 2,057,196 | (1,400,570) | |||||||
CAPEX | (896,833) | (608,091) | (385,066) | |||||||
Cash from investing activities | (1,058,997) | (128,881) | (664,522) | |||||||
Cash from financing activities | (3,793,636) | (1,565,719) | 2,391,778 | |||||||
FCF | 1,654,696 | (5,216,398) | 7,226,284 | |||||||
Balance | ||||||||||
Cash | 2,848,973 | 2,679,426 | 2,342,078 | |||||||
Long term investments | 720,875 | 4,373,596 | 2,905,173 | |||||||
Excess cash | 2,887,338 | 6,474,732 | 4,768,906 | |||||||
Stockholders' equity | 20,367,958 | 19,703,013 | 17,623,255 | |||||||
Invested Capital | 68,878,880 | 63,994,982 | 50,013,437 | |||||||
ROIC | 3.52% | 3.74% | 3.56% | |||||||
ROCE | 4.13% | 2.85% | 3.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,082,889 | 2,077,100 | 2,037,750 | |||||||
Price | 4.49 -5.27% | 4.74 -15.81% | 5.63 -3.10% | |||||||
Market cap | 9,352,173 -5.01% | 9,845,455 -14.18% | 11,472,535 15.05% | |||||||
EV | 64,723,891 | 54,667,550 | 58,185,426 | |||||||
EBITDA | 3,514,920 | 3,189,165 | 2,943,933 | |||||||
EV/EBITDA | 18.41 | 17.14 | 19.76 | |||||||
Interest | 39,054 | 35,319 | 29,132 | |||||||
Interest/NOPBT | 1.30% | 1.28% | 1.11% |