XSHE000799
Market cap2.14bUSD
Jan 16, Last price
48.30CNY
1D
0.27%
1Q
-7.54%
Jan 2017
135.38%
Name
Jiugui Liquor Co Ltd
Chart & Performance
Profile
Jiugui Liquor Co., Ltd. produces and sells liquor products in China. It offers Chinese liquor, cultural wine, fragrant flavor liquor, and cave culture wine. The company was founded in 1956 and is headquartered in Jishou, 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 | 2,829,669 -30.14% | 4,050,412 18.63% | |||||||
Cost of revenue | 1,485,946 | 1,902,775 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,343,723 | 2,147,637 | |||||||
NOPBT Margin | 47.49% | 53.02% | |||||||
Operating Taxes | 179,635 | 350,801 | |||||||
Tax Rate | 13.37% | 16.33% | |||||||
NOPAT | 1,164,088 | 1,796,836 | |||||||
Net income | 547,813 -47.77% | 1,048,862 17.39% | |||||||
Dividends | (421,137) | (420,772) | |||||||
Dividend yield | 1.77% | 0.94% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,894 | ||||||||
Long-term debt | 3,165 | 7,087 | |||||||
Deferred revenue | 7,061 | 4,644 | |||||||
Other long-term liabilities | 7,466 | ||||||||
Net debt | (2,388,445) | (3,156,338) | |||||||
Cash flow | |||||||||
Cash from operating activities | 51,239 | 400,685 | |||||||
CAPEX | (362,659) | ||||||||
Cash from investing activities | (343,421) | ||||||||
Cash from financing activities | |||||||||
FCF | 153,252 | 1,564,074 | |||||||
Balance | |||||||||
Cash | 2,361,201 | 3,077,377 | |||||||
Long term investments | 30,409 | 87,941 | |||||||
Excess cash | 2,250,126 | 2,962,798 | |||||||
Stockholders' equity | 2,883,809 | 3,032,974 | |||||||
Invested Capital | 2,037,449 | 1,084,236 | |||||||
ROIC | 74.58% | 174.28% | |||||||
ROCE | 31.12% | 52.77% | |||||||
EV | |||||||||
Common stock shares outstanding | 324,938 | 324,929 | |||||||
Price | 73.12 -46.99% | 137.94 -35.09% | |||||||
Market cap | 23,759,457 -46.99% | 44,820,704 -35.09% | |||||||
EV | 21,371,012 | 41,664,365 | |||||||
EBITDA | 1,399,111 | 2,193,474 | |||||||
EV/EBITDA | 15.27 | 18.99 | |||||||
Interest | 330 | 270 | |||||||
Interest/NOPBT | 0.02% | 0.01% |