XSHE002102
Market cap865mUSD
Jan 10, Last price
2.41CNY
1D
-2.82%
1Q
-2.03%
Jan 2017
-52.84%
IPO
86.50%
Name
Guanfu Holdings Co Ltd
Chart & Performance
Profile
Guanfu Holding Co., Ltd. provides plastic raw material procurement services through e-commerce platform in China. The company also engages in the research and development, production, and sale of pharmaceutical intermediates and vitamin E. In addition, the company is involved in the real estate leasing and gold mining activities. The company was formerly known as Fujian Guanfu Modern Household Wares Co., Ltd. and changed its name to Guanfu Holding Co., Ltd. in August 2016. Guanfu Holding Co., Ltd. was founded in 1989 and is headquartered in Quanzhou, 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 | 11,129,068 -9.23% | 12,260,290 -9.40% | |||||||
Cost of revenue | 10,989,519 | 12,025,619 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 139,549 | 234,672 | |||||||
NOPBT Margin | 1.25% | 1.91% | |||||||
Operating Taxes | 30,422 | 43,506 | |||||||
Tax Rate | 21.80% | 18.54% | |||||||
NOPAT | 109,127 | 191,166 | |||||||
Net income | 258,739 -41.79% | 444,476 339.70% | |||||||
Dividends | (60,099) | ||||||||
Dividend yield | 0.84% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 997,227 | 722,019 | |||||||
Long-term debt | 218,185 | 943,241 | |||||||
Deferred revenue | 66,981 | 72,793 | |||||||
Other long-term liabilities | 65,175 | 95,290 | |||||||
Net debt | (1,579,714) | (828,104) | |||||||
Cash flow | |||||||||
Cash from operating activities | 812,572 | ||||||||
CAPEX | (30,112) | ||||||||
Cash from investing activities | 46,561 | ||||||||
Cash from financing activities | (904,639) | 900,334 | |||||||
FCF | 511,027 | (437,233) | |||||||
Balance | |||||||||
Cash | 2,121,373 | 1,001,472 | |||||||
Long term investments | 673,753 | 1,491,892 | |||||||
Excess cash | 2,238,673 | 1,880,350 | |||||||
Stockholders' equity | 2,828,631 | 2,969,519 | |||||||
Invested Capital | 3,376,437 | 3,919,770 | |||||||
ROIC | 2.99% | 4.80% | |||||||
ROCE | 2.43% | 3.97% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,632,580 | 2,632,580 | |||||||
Price | 2.71 -13.14% | 3.12 -20.81% | |||||||
Market cap | 7,134,293 -13.14% | 8,213,651 -20.81% | |||||||
EV | 5,749,373 | 7,537,450 | |||||||
EBITDA | 279,053 | 370,575 | |||||||
EV/EBITDA | 20.60 | 20.34 | |||||||
Interest | 75,069 | 68,882 | |||||||
Interest/NOPBT | 53.79% | 29.35% |