XSHE002069
Market cap352mUSD
Jan 02, Last price
3.74CNY
1D
1.91%
1Q
21.82%
Jan 2017
-66.31%
IPO
-64.38%
Name
Zoneco Group Co Ltd
Chart & Performance
Profile
Zoneco Group Co., Ltd. engages in breeding, harvesting, processing, and trading of seafood in China and internationally. The company's products include scallops, oysters, abalones, Boston lobsters, sea snails, sea cucumbers, crabs, shrimps, shrimp meat, garlic scallops with vermicelli, breaded squid rings, black pepper salmon, and breaded cod stecks, as well as flavored whole scallops and salmon paste, and peeled shrimps. It also offers third party cold chain logistics services, including international refrigerated cargo transit, international cargo agency, refrigerated cargo storage, refrigerated cargo city distribution, and trunk transportation. The company was founded in 1958 and is based in Dalian, 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 | 1,677,474 -16.98% | 2,020,597 -2.99% | |||||||
Cost of revenue | 1,479,922 | 1,811,809 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 197,552 | 208,788 | |||||||
NOPBT Margin | 11.78% | 10.33% | |||||||
Operating Taxes | 9,948 | 15,529 | |||||||
Tax Rate | 5.04% | 7.44% | |||||||
NOPAT | 187,603 | 193,259 | |||||||
Net income | 8,588 -69.62% | 28,266 18.15% | |||||||
Dividends | (73,239) | ||||||||
Dividend yield | 2.30% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,774,593 | 2,001,014 | |||||||
Long-term debt | 269,988 | 10,899 | |||||||
Deferred revenue | 41,378 | 44,773 | |||||||
Other long-term liabilities | 7,044 | 10,756 | |||||||
Net debt | 1,348,215 | 1,391,255 | |||||||
Cash flow | |||||||||
Cash from operating activities | 190,080 | 95,068 | |||||||
CAPEX | (15,485) | ||||||||
Cash from investing activities | (9,483) | 33,775 | |||||||
Cash from financing activities | |||||||||
FCF | 197,109 | 145,204 | |||||||
Balance | |||||||||
Cash | 553,321 | 478,860 | |||||||
Long term investments | 143,045 | 141,797 | |||||||
Excess cash | 612,493 | 519,628 | |||||||
Stockholders' equity | (428,971) | 1,228,051 | |||||||
Invested Capital | 2,624,256 | 1,657,127 | |||||||
ROIC | 8.76% | 11.76% | |||||||
ROCE | 9.00% | 9.55% | |||||||
EV | |||||||||
Common stock shares outstanding | 709,765 | 711,112 | |||||||
Price | 4.49 24.72% | 3.60 9.42% | |||||||
Market cap | 3,186,845 24.49% | 2,560,004 9.42% | |||||||
EV | 4,587,074 | 4,011,553 | |||||||
EBITDA | 267,341 | 292,778 | |||||||
EV/EBITDA | 17.16 | 13.70 | |||||||
Interest | 71,708 | 77,908 | |||||||
Interest/NOPBT | 36.30% | 37.31% |