XHKG3737
Market cap105mUSD
Dec 30, Last price
0.97HKD
1D
-2.02%
1Q
-3.96%
Jan 2017
-40.49%
IPO
-60.73%
Name
Zhongzhi Pharmaceutical Holdings Ltd
Chart & Performance
Profile
Zhongzhi Pharmaceutical Holdings Limited, an investment holding company, engages in the research, development, manufacture, and sale of pharmaceutical products in the People's Republic of China. The company operates through three segments: Pharmaceutical Manufacturing, Operation of Chain Pharmacies, and Operation of On-Line Pharmacies. It provides Chinese patent medicines and decoction pieces under the Zeus, Liumian, and Caojinghua brands. The company is also manufacture and sale of food and Chinese herbs; property management; and pharmaceutical drugs, as well as offers detection and testing services. As of December 31, 2021, it operated 398 self-operated chain pharmacies, including 361 medical insurance designated pharmacies located in Zhongshan in the Guangdong Province under the Zeus brand. The company was founded in 1993 and is headquartered in Zhongshan, the People's Republic of China. Zhongzhi Pharmaceutical Holdings Limited is a subsidiary of Crystal Talent Investment Group Limited.
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 | 2,049,812 12.26% | 1,825,935 4.55% | |||||||
Cost of revenue | 1,876,458 | 1,718,766 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 173,354 | 107,169 | |||||||
NOPBT Margin | 8.46% | 5.87% | |||||||
Operating Taxes | 43,447 | 23,736 | |||||||
Tax Rate | 25.06% | 22.15% | |||||||
NOPAT | 129,907 | 83,433 | |||||||
Net income | 162,775 53.00% | 106,387 104.09% | |||||||
Dividends | (116,145) | (230) | |||||||
Dividend yield | 9.66% | 0.02% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 75,582 | 76,239 | |||||||
Long-term debt | 224,120 | 229,450 | |||||||
Deferred revenue | 11,866 | 15,842 | |||||||
Other long-term liabilities | |||||||||
Net debt | 58,084 | (107,922) | |||||||
Cash flow | |||||||||
Cash from operating activities | 101,503 | 284,574 | |||||||
CAPEX | (169,178) | (88,407) | |||||||
Cash from investing activities | (202,758) | 13,380 | |||||||
Cash from financing activities | (154,618) | (68,144) | |||||||
FCF | (103,717) | 204,916 | |||||||
Balance | |||||||||
Cash | 192,304 | 395,697 | |||||||
Long term investments | 49,314 | 17,914 | |||||||
Excess cash | 139,127 | 322,314 | |||||||
Stockholders' equity | 1,077,350 | 803,078 | |||||||
Invested Capital | 1,100,929 | 805,640 | |||||||
ROIC | 13.63% | 10.03% | |||||||
ROCE | 13.76% | 9.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 846,998 | 846,998 | |||||||
Price | 1.42 30.28% | 1.09 10.10% | |||||||
Market cap | 1,202,738 30.28% | 923,228 11.42% | |||||||
EV | 1,376,382 | 818,279 | |||||||
EBITDA | 275,433 | 200,753 | |||||||
EV/EBITDA | 5.00 | 4.08 | |||||||
Interest | 7,868 | 6,555 | |||||||
Interest/NOPBT | 4.54% | 6.12% |