XSHE000759
Market cap781mUSD
Jan 10, Last price
8.88CNY
1D
-10.03%
1Q
154.44%
Jan 2017
-4.31%
Name
Zhongbai Holdings Group Co Ltd
Chart & Performance
Profile
Zhongbai Holdings Group Co.,Ltd engages in the supermarket chain business. It also operates electrical appliance, and department and convenience stores, as well as cold chain distribution centers. The company was formerly known as Wuhan Zhongbai Group Co., Ltd. Zhongbai Holdings Group Co.,Ltd was founded in 1989 and is based in Wuhan, 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 11,639,438 -4.57% | 12,197,406 -1.08% | |||||||
Cost of revenue | 11,368,882 | 11,891,452 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 270,556 | 305,954 | |||||||
NOPBT Margin | 2.32% | 2.51% | |||||||
Operating Taxes | 25,762 | 23,021 | |||||||
Tax Rate | 9.52% | 7.52% | |||||||
NOPAT | 244,794 | 282,934 | |||||||
Net income | (338,473) | ||||||||
Dividends | (27,560) | ||||||||
Dividend yield | 0.93% | ||||||||
Proceeds from repurchase of equity | (1,216) | ||||||||
BB yield | 0.04% | ||||||||
Debt | |||||||||
Debt current | 1,268,397 | 1,735,339 | |||||||
Long-term debt | 4,652,183 | 5,053,551 | |||||||
Deferred revenue | 3,939 | ||||||||
Other long-term liabilities | 2,494 | 1 | |||||||
Net debt | 4,512,610 | 5,089,348 | |||||||
Cash flow | |||||||||
Cash from operating activities | 523,673 | 774,502 | |||||||
CAPEX | (148,613) | ||||||||
Cash from investing activities | (85,473) | ||||||||
Cash from financing activities | (642,176) | ||||||||
FCF | 1,198,958 | 482,737 | |||||||
Balance | |||||||||
Cash | 1,223,713 | 1,425,226 | |||||||
Long term investments | 184,258 | 274,316 | |||||||
Excess cash | 825,998 | 1,089,671 | |||||||
Stockholders' equity | 1,074,604 | 1,982,006 | |||||||
Invested Capital | 5,142,466 | 5,937,770 | |||||||
ROIC | 4.42% | 4.84% | |||||||
ROCE | 4.47% | 4.32% | |||||||
EV | |||||||||
Common stock shares outstanding | 676,946 | 656,029 | |||||||
Price | 4.37 -28.24% | 6.09 21.56% | |||||||
Market cap | 2,958,253 -25.96% | 3,995,220 21.56% | |||||||
EV | 7,537,272 | 9,147,119 | |||||||
EBITDA | 1,077,018 | 1,119,785 | |||||||
EV/EBITDA | 7.00 | 8.17 | |||||||
Interest | 145,778 | 157,213 | |||||||
Interest/NOPBT | 53.88% | 51.38% |