XSHE000833
Market cap1.22bUSD
Jan 14, Last price
11.18CNY
1D
5.77%
1Q
93.76%
Jan 2017
8.97%
Name
Guangxi Yuegui Guangye Holdings Co Ltd
Chart & Performance
Profile
Guangxi Yuegui Guangye Holdings Co., Ltd. manufactures and sells sugar and paper products in China and internationally. The company offers white and red sugar, cultural paper, household paper base paper, pulp, organic-inorganic compound fertilizer, and organic fertilizer.It provides its products under the Osmanthus, Pure Point, and Yunli brands. The company was formerly known as Guangxi Guitang (Group) Co., Ltd. and changed its name to Guangxi Yuegui Guangye Holdings Co., Ltd. in July 2018. Guangxi Yuegui Guangye Holdings Co., Ltd. was founded in 1956 and is based in Guigang, 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 | 3,360,143 -1.66% | 3,416,764 11.70% | |||||||
Cost of revenue | 3,004,195 | 2,870,047 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 355,948 | 546,718 | |||||||
NOPBT Margin | 10.59% | 16.00% | |||||||
Operating Taxes | 39,803 | 20,156 | |||||||
Tax Rate | 11.18% | 3.69% | |||||||
NOPAT | 316,145 | 526,561 | |||||||
Net income | 66,326 -77.55% | 295,448 13.71% | |||||||
Dividends | (39,436) | (90,903) | |||||||
Dividend yield | 0.79% | 2.02% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,091,412 | 960,291 | |||||||
Long-term debt | 339,939 | 216,228 | |||||||
Deferred revenue | 29,410 | 30,529 | |||||||
Other long-term liabilities | 81,395 | 85,780 | |||||||
Net debt | (168,730) | (331,407) | |||||||
Cash flow | |||||||||
Cash from operating activities | 386,575 | 850,101 | |||||||
CAPEX | (496,764) | ||||||||
Cash from investing activities | (550,613) | ||||||||
Cash from financing activities | 220,634 | ||||||||
FCF | 25,064 | 619,249 | |||||||
Balance | |||||||||
Cash | 1,534,025 | 1,477,223 | |||||||
Long term investments | 66,057 | 30,703 | |||||||
Excess cash | 1,432,075 | 1,337,088 | |||||||
Stockholders' equity | 1,969,466 | 1,945,075 | |||||||
Invested Capital | 3,511,016 | 3,255,043 | |||||||
ROIC | 9.35% | 16.10% | |||||||
ROCE | 7.19% | 11.90% | |||||||
EV | |||||||||
Common stock shares outstanding | 802,007 | 668,402 | |||||||
Price | 6.19 -8.16% | 6.74 1.20% | |||||||
Market cap | 4,964,422 10.20% | 4,505,028 1.20% | |||||||
EV | 4,902,730 | 4,195,093 | |||||||
EBITDA | 528,446 | 691,850 | |||||||
EV/EBITDA | 9.28 | 6.06 | |||||||
Interest | 64,263 | 64,196 | |||||||
Interest/NOPBT | 18.05% | 11.74% |