XSHE000403
Market cap2.13bUSD
Jan 16, Last price
21.51CNY
1D
0.51%
1Q
-3.63%
Jan 2017
28.04%
Name
Pacific Shuanglin Bio-pharmacy Co Ltd
Chart & Performance
Profile
Pacific Shuanglin Bio-pharmacy Co., Ltd. engages in the biochemical engineering, pharmaceutical industry equipment, and medical materials businesses in China. Its lead products include human serum albumin, human immunoglobulin, intravenous human immunoglobulin (PH4), human rabies immunoglobulin, hepatitis B human immunoglobulin, tetanus human immunoglobulin, tianqi analgesic cream, musk herd cream, musk bone paste, anti-inflammatory analgesic cream, dieshangling plasters, and medical gauzes. The company is also involved in the development of porcine pulmonary surfactants, shaqifang compounds, a1-protease inhibitors, human coagulation factor VIII products, and human fibrinogens. In addition, it engages in the investment, consultation, and technology promotion of pharmaceutical and biotechnology development projects; real estate development; and electronic product information consultation, as well as in the provision of electricity. The company was formerly known as Southern Shuanglin Bio-pharmacy Co., Ltd. and changed its name to Pacific Shuanglin Bio-pharmacy Co., Ltd. in April 2021. Pacific Shuanglin Bio-pharmacy Co., Ltd. is based in Taiyuan, 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 | 2,328,723 -3.18% | 2,405,188 21.98% | |||||||
Cost of revenue | 1,521,322 | 1,665,542 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 807,402 | 739,647 | |||||||
NOPBT Margin | 34.67% | 30.75% | |||||||
Operating Taxes | 76,636 | 72,702 | |||||||
Tax Rate | 9.49% | 9.83% | |||||||
NOPAT | 730,765 | 666,945 | |||||||
Net income | 612,111 4.25% | 587,131 50.14% | |||||||
Dividends | (58,611) | (41,046) | |||||||
Dividend yield | 0.29% | 0.25% | |||||||
Proceeds from repurchase of equity | (24,234) | ||||||||
BB yield | 0.12% | ||||||||
Debt | |||||||||
Debt current | 250,571 | 290,879 | |||||||
Long-term debt | 239,034 | 112,074 | |||||||
Deferred revenue | 35,603 | 40,083 | |||||||
Other long-term liabilities | 9,000 | 9,000 | |||||||
Net debt | (1,363,082) | (1,620,641) | |||||||
Cash flow | |||||||||
Cash from operating activities | 679,006 | 524,219 | |||||||
CAPEX | (377,268) | ||||||||
Cash from investing activities | (366,838) | ||||||||
Cash from financing activities | 38,237 | 148,460 | |||||||
FCF | 456,069 | 345,961 | |||||||
Balance | |||||||||
Cash | 1,852,687 | 1,423,232 | |||||||
Long term investments | 1 | 600,362 | |||||||
Excess cash | 1,736,251 | 1,903,335 | |||||||
Stockholders' equity | 2,568,660 | 2,149,981 | |||||||
Invested Capital | 6,198,344 | 5,296,409 | |||||||
ROIC | 12.71% | 13.11% | |||||||
ROCE | 10.14% | 10.23% | |||||||
EV | |||||||||
Common stock shares outstanding | 728,637 | 730,990 | |||||||
Price | 27.28 19.86% | 22.76 -18.80% | |||||||
Market cap | 19,877,207 19.47% | 16,637,342 -16.07% | |||||||
EV | 18,514,125 | 15,016,700 | |||||||
EBITDA | 952,868 | 866,032 | |||||||
EV/EBITDA | 19.43 | 17.34 | |||||||
Interest | 8,405 | 12,026 | |||||||
Interest/NOPBT | 1.04% | 1.63% |