XSHE000721
Market cap666mUSD
Jan 10, Last price
8.51CNY
1D
-6.48%
1Q
12.57%
Jan 2017
-7.70%
Name
XiAn Catering Co Ltd
Chart & Performance
Profile
Xi'an Catering Co., Ltd. operates and manages restaurants and hotels. The company operates a chain of restaurants, hotels, dumpling restaurants, and roast duck restaurants. It is also involved in the property management, skill training, and cultural and entertainment operations, as well as provides catering and food delivery services. Xi'an Catering Co., Ltd. is based in Xi'an, 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 | 780,170 60.94% | 484,761 -6.65% | |||||||
Cost of revenue | 768,322 | 662,042 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 11,848 | (177,281) | |||||||
NOPBT Margin | 1.52% | ||||||||
Operating Taxes | 5,610 | 282 | |||||||
Tax Rate | 47.35% | ||||||||
NOPAT | 6,238 | (177,563) | |||||||
Net income | |||||||||
Dividends | (17,095) | ||||||||
Dividend yield | 0.27% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 404,151 | 402,507 | |||||||
Long-term debt | 348,905 | 381,216 | |||||||
Deferred revenue | 4,343 | 4,144 | |||||||
Other long-term liabilities | 12,299 | 12,798 | |||||||
Net debt | 675,704 | 463,776 | |||||||
Cash flow | |||||||||
Cash from operating activities | 76,716 | ||||||||
CAPEX | |||||||||
Cash from investing activities | (134,694) | ||||||||
Cash from financing activities | 34,156 | 170,952 | |||||||
FCF | 58,521 | (114,899) | |||||||
Balance | |||||||||
Cash | 61,936 | 86,088 | |||||||
Long term investments | 15,416 | 233,859 | |||||||
Excess cash | 38,343 | 295,709 | |||||||
Stockholders' equity | 86,858 | 641,480 | |||||||
Invested Capital | 1,004,940 | 853,241 | |||||||
ROIC | 0.67% | ||||||||
ROCE | 1.09% | ||||||||
EV | |||||||||
Common stock shares outstanding | 573,807 | 567,695 | |||||||
Price | 10.93 -36.82% | 17.30 329.28% | |||||||
Market cap | 6,271,710 -36.14% | 9,821,121 388.32% | |||||||
EV | 6,953,002 | 10,289,319 | |||||||
EBITDA | 105,118 | (89,216) | |||||||
EV/EBITDA | 66.14 | ||||||||
Interest | 30,224 | 28,380 | |||||||
Interest/NOPBT | 255.10% |