XSHE000813
Market cap871mUSD
Jan 13, Last price
2.95CNY
1D
-0.67%
1Q
7.27%
Jan 2017
-69.33%
Name
Dezhan Healthcare Co Ltd
Chart & Performance
Profile
Dezhan Healthcare Company Limited researches and develops, manufactures, and sells cardiovascular and cerebrovascular drugs in China. It also offers anti-cancer drugs, health care products, functional beverages, and ecological water. The company was founded in 1998 and is based in Urumqi, 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 | 498,088 -12.75% | 570,855 -22.28% | |||||||
Cost of revenue | 400,300 | 496,260 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 97,788 | 74,596 | |||||||
NOPBT Margin | 19.63% | 13.07% | |||||||
Operating Taxes | 27,599 | 32,335 | |||||||
Tax Rate | 28.22% | 43.35% | |||||||
NOPAT | 70,189 | 42,261 | |||||||
Net income | 83,314 | ||||||||
Dividends | (29) | ||||||||
Dividend yield | 0.00% | ||||||||
Proceeds from repurchase of equity | (147,185) | (11,828) | |||||||
BB yield | 2.06% | 0.14% | |||||||
Debt | |||||||||
Debt current | 868 | 2,173 | |||||||
Long-term debt | 9,270 | 13,800 | |||||||
Deferred revenue | 7,648 | 9,339 | |||||||
Other long-term liabilities | 5,000 | 21,179 | |||||||
Net debt | (3,320,973) | (3,131,391) | |||||||
Cash flow | |||||||||
Cash from operating activities | 127,873 | 161,720 | |||||||
CAPEX | (159,732) | ||||||||
Cash from investing activities | 178,022 | 1,009,000 | |||||||
Cash from financing activities | (160,110) | ||||||||
FCF | 366,475 | 440,577 | |||||||
Balance | |||||||||
Cash | 2,796,417 | 2,599,135 | |||||||
Long term investments | 534,694 | 548,229 | |||||||
Excess cash | 3,306,207 | 3,118,822 | |||||||
Stockholders' equity | 4,804,579 | 4,778,388 | |||||||
Invested Capital | 1,953,412 | 2,196,813 | |||||||
ROIC | 3.38% | 1.48% | |||||||
ROCE | 1.85% | 1.40% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,181,001 | 2,226,394 | |||||||
Price | 3.27 -11.86% | 3.71 -8.85% | |||||||
Market cap | 7,131,874 -13.66% | 8,259,923 -9.38% | |||||||
EV | 3,814,465 | 5,128,532 | |||||||
EBITDA | 186,653 | 169,258 | |||||||
EV/EBITDA | 20.44 | 30.30 | |||||||
Interest | 1,172 | 712 | |||||||
Interest/NOPBT | 1.20% | 0.95% |