XNYSZTO
Market cap15bUSD
Dec 23, Last price
19.80USD
1D
-0.15%
1Q
-14.17%
Jan 2017
64.04%
IPO
16.54%
Name
ZTO Express (Cayman) Inc
Chart & Performance
Profile
ZTO Express (Cayman) Inc. provides express delivery and other value-added logistics services in the People's Republic of China. The company offers delivery services for e-commerce and traditional merchants, and other express service users. As of December 31, 2021, it operated a fleet of approximately 10,900 trucks. The company was founded in 2002 and is headquartered in Shanghai, the People's Republic of 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 | 38,418,915 8.60% | 35,376,996 16.35% | 30,405,839 20.59% | |||||||
Cost of revenue | 26,756,389 | 26,337,721 | 23,816,462 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,662,526 | 9,039,275 | 6,589,377 | |||||||
NOPBT Margin | 30.36% | 25.55% | 21.67% | |||||||
Operating Taxes | 1,938,600 | 1,633,330 | 1,005,451 | |||||||
Tax Rate | 16.62% | 18.07% | 15.26% | |||||||
NOPAT | 9,723,926 | 7,405,945 | 5,583,926 | |||||||
Net income | 8,749,004 28.49% | 6,809,056 43.20% | 4,754,827 10.26% | |||||||
Dividends | (2,072,509) | (1,323,205) | (1,353,969) | |||||||
Dividend yield | 11.61% | 6.19% | 5.85% | |||||||
Proceeds from repurchase of equity | (1,006,451) | (84,547) | 3,134,136 | |||||||
BB yield | 5.64% | 0.40% | -13.54% | |||||||
Debt | ||||||||||
Debt current | 7,952,243 | 5,824,141 | 3,884,632 | |||||||
Long-term debt | 8,127,561 | 8,039,387 | 1,363,177 | |||||||
Deferred revenue | 6,788,971 | (292,356) | ||||||||
Other long-term liabilities | (6,788,971) | 292,356 | ||||||||
Net debt | (19,439,121) | (14,855,817) | (12,263,683) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,360,967 | 11,479,308 | 7,220,217 | |||||||
CAPEX | (6,528,833) | (8,360,497) | (9,327,781) | |||||||
Cash from investing activities | (12,252,751) | (16,041,890) | (8,756,533) | |||||||
Cash from financing activities | (769,836) | 7,058,202 | (2,903,985) | |||||||
FCF | 6,492,418 | 3,611,370 | (801,789) | |||||||
Balance | ||||||||||
Cash | 19,892,925 | 17,446,256 | 12,566,544 | |||||||
Long term investments | 15,626,000 | 11,273,089 | 4,944,948 | |||||||
Excess cash | 33,597,979 | 26,950,495 | 15,991,200 | |||||||
Stockholders' equity | 36,589,649 | 29,817,273 | 22,765,564 | |||||||
Invested Capital | 42,120,101 | 40,417,014 | 37,290,315 | |||||||
ROIC | 23.56% | 19.06% | 16.48% | |||||||
ROCE | 15.27% | 13.35% | 12.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 838,949 | 796,148 | 819,961 | |||||||
Price | 21.28 -20.80% | 26.87 -4.78% | 28.22 -3.22% | |||||||
Market cap | 17,852,828 -16.55% | 21,392,483 -7.55% | 23,139,307 -0.33% | |||||||
EV | (1,107,630) | 6,980,585 | 11,165,958 | |||||||
EBITDA | 14,537,735 | 11,261,043 | 8,811,145 | |||||||
EV/EBITDA | 0.62 | 1.27 | ||||||||
Interest | 289,533 | 190,521 | 126,503 | |||||||
Interest/NOPBT | 2.48% | 2.11% | 1.92% |