XSHE000952
Market cap263mUSD
Dec 26, Last price
5.59CNY
1D
0.90%
1Q
2.38%
Jan 2017
-64.91%
Name
Hubei Guangji Pharmaceutical Co Ltd
Chart & Performance
Profile
Hubei Guangji Pharmaceutical Co., Ltd. manufactures and sells pharmaceutical raw materials, medicinal feed additives, fine chemicals, and preparations in China. The company also exports its products to approximately 30 countries and regions worldwide. Hubei Guangji Pharmaceutical Co., Ltd. was founded in 1969 and is based in Wuxue, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 737,819 -7.50% | 797,643 -4.71% | 837,107 21.64% | |||||||
Cost of revenue | 819,463 | 649,503 | 663,780 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (81,644) | 148,140 | 173,327 | |||||||
NOPBT Margin | 18.57% | 20.71% | ||||||||
Operating Taxes | 11,748 | 12,366 | 18,532 | |||||||
Tax Rate | 8.35% | 10.69% | ||||||||
NOPAT | (93,391) | 135,774 | 154,795 | |||||||
Net income | (140,248) -378.64% | 50,334 -54.29% | 110,107 47.50% | |||||||
Dividends | (31,562) | (21,159) | (20,640) | |||||||
Dividend yield | 1.11% | 0.78% | 0.77% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 291,063 | 357,243 | 336,727 | |||||||
Long-term debt | 421,784 | 251,336 | 37,747 | |||||||
Deferred revenue | 15,654 | 18,121 | 21,045 | |||||||
Other long-term liabilities | 335,318 | 56,950 | 329 | |||||||
Net debt | 262,403 | 133,094 | 41,349 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (148,964) | 45,080 | 75,907 | |||||||
CAPEX | ||||||||||
Cash from investing activities | (565,781) | |||||||||
Cash from financing activities | 701,086 | 300,942 | ||||||||
FCF | (379,929) | (59,516) | 26,249 | |||||||
Balance | ||||||||||
Cash | 415,244 | 431,353 | 293,332 | |||||||
Long term investments | 35,201 | 44,131 | 39,794 | |||||||
Excess cash | 413,553 | 435,603 | 291,271 | |||||||
Stockholders' equity | 885,547 | 1,157,081 | 1,143,135 | |||||||
Invested Capital | 2,040,469 | 1,719,017 | 1,540,163 | |||||||
ROIC | 8.33% | 10.74% | ||||||||
ROCE | 6.88% | 9.46% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 355,779 | 352,705 | 343,977 | |||||||
Price | 7.99 4.31% | 7.66 -1.35% | 7.76 5.65% | |||||||
Market cap | 2,842,674 5.22% | 2,701,719 1.16% | 2,670,867 8.67% | |||||||
EV | 3,134,080 | 2,834,812 | 2,712,216 | |||||||
EBITDA | 38,306 | 246,451 | 264,585 | |||||||
EV/EBITDA | 81.82 | 11.50 | 10.25 | |||||||
Interest | 49,151 | 21,101 | 16,684 | |||||||
Interest/NOPBT | 14.24% | 9.63% |