XSHE000048
Market cap1.20bUSD
Jan 14, Last price
17.00CNY
1D
4.81%
1Q
18.55%
Name
Shenzhen Kingkey Smart Agriculture Times Co Ltd
Chart & Performance
Profile
Shenzhen Kingkey Smart Agriculture Times Co., Ltd. engages in the farming, feed, and agricultural products businesses in China. The company is involved in the breeding and sale of pigs and piglets. The company invests in the establishment of high-tech industry, real estate, tourism, catering, energy, storage, and transportation, and other industries; leases self-owned property; property management club management and consulting; technical development of high-tech building materials, various economic information consulting; yacht charter; advertising business; hotel management, catering management; internal retail of daily necessities, non-staple food and related supporting services; conference services; fitness services; and e-commerce services. The company was formerly known as Shenzhen Kondarl (Group) Co., Ltd. and changed its name to Shenzhen Kingkey Smart Agriculture Times Co., Ltd. in April 2020. The company was founded in 1979 and is based in Shenzhen, China.
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 | 12,417,006 107.10% | 5,995,656 86.12% | |||||||
Cost of revenue | 8,662,270 | 4,354,222 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 3,754,736 | 1,641,434 | |||||||
NOPBT Margin | 30.24% | 27.38% | |||||||
Operating Taxes | 727,570 | 197,329 | |||||||
Tax Rate | 19.38% | 12.02% | |||||||
NOPAT | 3,027,166 | 1,444,105 | |||||||
Net income | 1,746,300 125.89% | 773,074 98.56% | |||||||
Dividends | (624,214) | (680,211) | |||||||
Dividend yield | 6.52% | 7.28% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 384,840 | 510,513 | |||||||
Long-term debt | 1,688,827 | 1,267,704 | |||||||
Deferred revenue | 12,456 | 18,669 | |||||||
Other long-term liabilities | 4,550 | 4,100 | |||||||
Net debt | 951,443 | (392,220) | |||||||
Cash flow | |||||||||
Cash from operating activities | (414,569) | 1,021,172 | |||||||
CAPEX | (966,760) | ||||||||
Cash from investing activities | (921,615) | ||||||||
Cash from financing activities | 261,740 | ||||||||
FCF | 42,687 | 2,115,497 | |||||||
Balance | |||||||||
Cash | 1,106,730 | 2,170,437 | |||||||
Long term investments | 15,494 | ||||||||
Excess cash | 501,373 | 1,870,654 | |||||||
Stockholders' equity | 3,914,385 | 2,662,415 | |||||||
Invested Capital | 5,388,094 | 1,710,390 | |||||||
ROIC | 85.29% | 92.52% | |||||||
ROCE | 63.31% | 44.85% | |||||||
EV | |||||||||
Common stock shares outstanding | 523,239 | 523,239 | |||||||
Price | 18.30 2.52% | 17.85 3.12% | |||||||
Market cap | 9,575,278 2.52% | 9,339,821 3.12% | |||||||
EV | 10,581,042 | 8,987,188 | |||||||
EBITDA | 4,315,767 | 2,087,329 | |||||||
EV/EBITDA | 2.45 | 4.31 | |||||||
Interest | 13,411 | 65,809 | |||||||
Interest/NOPBT | 0.36% | 4.01% |