XSHE000930
Market cap1.33bUSD
Jan 15, Last price
5.20CNY
1D
1.74%
1Q
-8.04%
Jan 2017
-60.86%
Name
COFCO Biotechnology Co Ltd
Chart & Performance
Profile
COFCO Biotechnology Co., Ltd. engages in the processing and production of agricultural products in China. The company offers edible corn, special, waxy corn, and modified waxy corn starch; Feed ingredients, such as corn gluten meal, sprayed corn husk, corn germ meal, DDGS, fertilizer raw materials and glutamic acid residue; fructose and functional sugar alcohol; fuel ethanol and edible alcohol; and monosodium glutamate, citric acid, potassium citrate, polylactic acid, phytosterols, and natural vitamin E. It also offers corn crude oil, edible liquid carbon dioxide, corn fiber feed, bacterial protein, microorganisms, compound antioxidant, nutritious health food; fructose, maltose, glucose, oligomeric isomalt, and beer syrups; plastic woven bags, plastic barrels, container bags and other plastic packaging products, valve-mouth paper bags, and other paper packaging products; liquors; and corn germ, rapeseed, peanut, soybean, and other edible oils, as well as warehousing and logistics, and information consulting services. In addition, the company is also involved in the research and development of biological engineering; production and sales of amino acids, compound fertilizers, and organic fertilizers; sales of chemical products and grains; wholesale and retail of edible agricultural products; export of products and related technologies of the company; import and export of raw and auxiliary materials, instruments and meters, mechanical equipment, and related technologies required for production; production and sales of steam; wholesale of coal; production, management, and sale of food and food additives; house leasing; food purchase; power generation; provision of pre-packaged food and bulk food, and dairy products; and wholesale and retail activity. The company was formerly known as COFCO Biochemical (Anhui) Co., Ltd. and changed its name to COFCO Biotechnology Co., Ltd. in September 2019. COFCO Biotechnology Co., Ltd. was founded in 1998 and is based in Bengbu, 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 | 20,378,950 2.31% | 19,918,051 -15.13% | |||||||
Cost of revenue | 20,153,232 | 18,144,661 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 225,718 | 1,773,390 | |||||||
NOPBT Margin | 1.11% | 8.90% | |||||||
Operating Taxes | 73,752 | 298,949 | |||||||
Tax Rate | 32.67% | 16.86% | |||||||
NOPAT | 151,965 | 1,474,441 | |||||||
Net income | (601,630) -156.84% | 1,058,529 -6.29% | |||||||
Dividends | (1,172,273) | (456,992) | |||||||
Dividend yield | 9.60% | 2.93% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,398,858 | 2,929,127 | |||||||
Long-term debt | 558,924 | 402,541 | |||||||
Deferred revenue | 59,015 | ||||||||
Other long-term liabilities | 41,190 | 40,920 | |||||||
Net debt | 1,941,253 | 1,778,105 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,957,979 | 708,443 | |||||||
CAPEX | (634,516) | ||||||||
Cash from investing activities | (572,991) | ||||||||
Cash from financing activities | (880,037) | ||||||||
FCF | 1,649,146 | 890,064 | |||||||
Balance | |||||||||
Cash | 1,481,142 | 1,016,637 | |||||||
Long term investments | 535,387 | 536,925 | |||||||
Excess cash | 997,581 | 557,660 | |||||||
Stockholders' equity | 3,678,410 | 6,560,650 | |||||||
Invested Capital | 13,728,334 | 15,188,461 | |||||||
ROIC | 1.05% | 9.84% | |||||||
ROCE | 1.52% | 11.24% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,841,536 | 1,865,274 | |||||||
Price | 6.63 -20.69% | 8.36 -23.09% | |||||||
Market cap | 12,209,384 -21.70% | 15,593,687 -23.11% | |||||||
EV | 14,552,598 | 17,783,404 | |||||||
EBITDA | 734,923 | 2,231,580 | |||||||
EV/EBITDA | 19.80 | 7.97 | |||||||
Interest | 112,782 | 87,124 | |||||||
Interest/NOPBT | 49.97% | 4.91% |