XSHE000597
Market cap976mUSD
Jan 14, Last price
5.08CNY
1D
3.25%
1Q
11.40%
Jan 2017
12.78%
Name
Northeast Pharmaceutical Group Co
Chart & Performance
Profile
Northeast Pharmaceutical Group Co., Ltd. provides chemical synthetic and bio-fermentation APIs, and medicinal and micro-ecological preparation products in China. It offers various nutritional products, such as Vitamin C, L-Carnitine, and other products; API products comprising fosfomycin, anti-aids, and other products; and chemical products, including chemical and pharmaceutical intermediates, chiral separation reagent products, etc. The company also provides digestives, narcotic medicines, cardiovascular, cerebrovascular medicines, etc. In addition, it engages in medical distribution business. Northeast Pharmaceutical Group Co., Ltd. was founded in 1993 and is based in Shenyang, 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 | 8,243,175 -6.42% | 8,808,943 8.15% | |||||||
Cost of revenue | 7,800,850 | 7,856,611 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 442,325 | 952,331 | |||||||
NOPBT Margin | 5.37% | 10.81% | |||||||
Operating Taxes | 112,194 | 168,393 | |||||||
Tax Rate | 25.36% | 17.68% | |||||||
NOPAT | 330,132 | 783,939 | |||||||
Net income | 358,458 2.34% | 350,253 253.69% | |||||||
Dividends | (219,775) | (18,870) | |||||||
Dividend yield | 2.88% | 0.22% | |||||||
Proceeds from repurchase of equity | (14,216) | ||||||||
BB yield | 0.19% | ||||||||
Debt | |||||||||
Debt current | 1,978,430 | 1,976,784 | |||||||
Long-term debt | 212,574 | 273,878 | |||||||
Deferred revenue | 157,119 | 174,717 | |||||||
Other long-term liabilities | 359,919 | 238,000 | |||||||
Net debt | (3,460,179) | (1,594,237) | |||||||
Cash flow | |||||||||
Cash from operating activities | 586,752 | 1,108,571 | |||||||
CAPEX | (235,432) | ||||||||
Cash from investing activities | (227,965) | (256,341) | |||||||
Cash from financing activities | 381,099 | ||||||||
FCF | 671,460 | 1,157,814 | |||||||
Balance | |||||||||
Cash | 5,651,183 | 3,844,899 | |||||||
Long term investments | 2 | 1 | |||||||
Excess cash | 5,239,024 | 3,404,452 | |||||||
Stockholders' equity | 2,621,342 | 2,690,351 | |||||||
Invested Capital | 5,057,036 | 4,512,768 | |||||||
ROIC | 6.90% | 14.99% | |||||||
ROCE | 5.76% | 13.21% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,433,834 | 1,347,873 | |||||||
Price | 5.33 -15.53% | 6.31 1.45% | |||||||
Market cap | 7,642,334 -10.14% | 8,505,080 1.45% | |||||||
EV | 4,352,627 | 7,064,790 | |||||||
EBITDA | 1,017,133 | 1,513,437 | |||||||
EV/EBITDA | 4.28 | 4.67 | |||||||
Interest | 133,215 | 92,114 | |||||||
Interest/NOPBT | 30.12% | 9.67% |