XSHE001206
Market cap450mUSD
Jan 09, Last price
17.89CNY
1D
-3.30%
1Q
28.34%
IPO
-50.36%
Name
Tianjin Yiyi Hygiene Products Co Ltd
Chart & Performance
Profile
Tianjin Yiyi Hygiene Products Co.,Ltd develops, manufactures, and sells pet hygiene products in China and internationally. It offers adult and baby care, feminine hygiene, and other products. The company was founded in 2005 and is based in Tianjin, 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 | 1,337,363 -11.80% | 1,516,338 15.75% | |||||||
Cost of revenue | 1,158,529 | 1,356,532 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 178,834 | 159,806 | |||||||
NOPBT Margin | 13.37% | 10.54% | |||||||
Operating Taxes | 29,204 | 41,961 | |||||||
Tax Rate | 16.33% | 26.26% | |||||||
NOPAT | 149,630 | 117,845 | |||||||
Net income | 103,255 -31.41% | 150,530 31.94% | |||||||
Dividends | (111,780) | (66,034) | |||||||
Dividend yield | 3.84% | 2.06% | |||||||
Proceeds from repurchase of equity | (30,019) | ||||||||
BB yield | 1.03% | ||||||||
Debt | |||||||||
Debt current | 613 | ||||||||
Long-term debt | 5,320 | 2,253 | |||||||
Deferred revenue | 12,997 | 14,048 | |||||||
Other long-term liabilities | 1 | 1 | |||||||
Net debt | (830,438) | (721,796) | |||||||
Cash flow | |||||||||
Cash from operating activities | 202,443 | 201,067 | |||||||
CAPEX | (50,140) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | (145,203) | ||||||||
FCF | 200,264 | 102,198 | |||||||
Balance | |||||||||
Cash | 738,288 | 724,662 | |||||||
Long term investments | 97,470 | ||||||||
Excess cash | 768,890 | 648,846 | |||||||
Stockholders' equity | 604,984 | 628,448 | |||||||
Invested Capital | 1,181,855 | 1,176,085 | |||||||
ROIC | 12.69% | 9.81% | |||||||
ROCE | 9.99% | 8.83% | |||||||
EV | |||||||||
Common stock shares outstanding | 184,384 | 184,880 | |||||||
Price | 15.78 -9.16% | 17.37 -26.62% | |||||||
Market cap | 2,909,582 -9.40% | 3,211,629 -18.46% | |||||||
EV | 2,079,144 | 2,489,833 | |||||||
EBITDA | 235,020 | 210,972 | |||||||
EV/EBITDA | 8.85 | 11.80 | |||||||
Interest | 687 | 140 | |||||||
Interest/NOPBT | 0.38% | 0.09% |