XSHE000848
Market cap1.22bUSD
Jan 14, Last price
8.59CNY
1D
1.90%
1Q
10.55%
Jan 2017
2.58%
Name
CHENG DE LOLO Co Ltd
Chart & Performance
Profile
Cheng De Lolo Company Limited provides healthy plant drinks and foods. It offers almond milk, sugar-free almond dew, and walnut dew under the Lulu brand name. The company was formerly known as He Bei Cheng De Lolo Company Limited and changed its name to Cheng De Lolo Company Limited in May 2022. Cheng De Lolo Company Limited was founded in 1950 and is based in Chengde, 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 | 2,954,639 9.76% | 2,692,021 6.66% | |||||||
Cost of revenue | 1,968,449 | 1,881,144 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 986,189 | 810,877 | |||||||
NOPBT Margin | 33.38% | 30.12% | |||||||
Operating Taxes | 207,817 | 192,814 | |||||||
Tax Rate | 21.07% | 23.78% | |||||||
NOPAT | 778,373 | 618,064 | |||||||
Net income | 638,126 6.02% | 601,865 5.68% | |||||||
Dividends | (305,948) | ||||||||
Dividend yield | 3.73% | ||||||||
Proceeds from repurchase of equity | 1,054 | ||||||||
BB yield | -0.01% | ||||||||
Debt | |||||||||
Debt current | 2,434 | ||||||||
Long-term debt | 4,235 | 3,532 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (3,115,378) | (2,983,892) | |||||||
Cash flow | |||||||||
Cash from operating activities | 627,423 | 615,620 | |||||||
CAPEX | (191,019) | ||||||||
Cash from investing activities | (190,129) | ||||||||
Cash from financing activities | (307,539) | ||||||||
FCF | 637,911 | 594,740 | |||||||
Balance | |||||||||
Cash | 3,119,613 | 2,989,859 | |||||||
Long term investments | 3 | 2 | |||||||
Excess cash | 2,971,881 | 2,855,258 | |||||||
Stockholders' equity | 3,294,807 | 3,158,139 | |||||||
Invested Capital | 154,148 | (137,960) | |||||||
ROIC | 9,616.95% | ||||||||
ROCE | 31.00% | 29.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,046,108 | 1,026,554 | |||||||
Price | 7.85 -7.43% | 8.48 -21.84% | |||||||
Market cap | 8,211,950 -5.67% | 8,705,179 -23.92% | |||||||
EV | 5,131,748 | 5,756,427 | |||||||
EBITDA | 1,008,335 | 833,250 | |||||||
EV/EBITDA | 5.09 | 6.91 | |||||||
Interest | 236 | 90 | |||||||
Interest/NOPBT | 0.02% | 0.01% |