XSHE002127
Market cap1.50bUSD
Jan 15, Last price
4.67CNY
1D
-0.64%
1Q
55.15%
Jan 2017
-38.95%
IPO
30.45%
Name
NanJi E-Commerce Co Ltd
Chart & Performance
Profile
NanJi E-Commerce Co., LTD engages in the brand authorization services, mobile Internet marketing business, and other businesses in China. It offers men's and women's clothes, underwear, home textiles and fabrics, and shoes, as well as maternity supplies and baby products. The company also provides bedding products, children's clothing, luggage accessories, glasses, watches, stationeries, and leather products. In addition, it provides products in food, housing, transportation, education, and entertainment categories, as well as engages in factoring business and park platform services. The company was formerly known as Jiangsu Xinmin Textile Science & Technology Co., Ltd. and changed its name to NanJi E-Commerce Co., LTD in March 2016. NanJi E-Commerce Co., LTD was founded in 1998 and is headquartered in Shanghai, 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 | 2,692,225 -18.66% | 3,309,675 -14.88% | |||||||
Cost of revenue | 2,373,410 | 2,892,830 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 318,814 | 416,846 | |||||||
NOPBT Margin | 11.84% | 12.59% | |||||||
Operating Taxes | 22,265 | 41,017 | |||||||
Tax Rate | 6.98% | 9.84% | |||||||
NOPAT | 296,549 | 375,829 | |||||||
Net income | 111,579 | ||||||||
Dividends | (1,265) | (186,876) | |||||||
Dividend yield | 0.01% | 1.66% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 20,323 | ||||||||
Long-term debt | 53,431 | 62,652 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 14,228 | (17) | |||||||
Net debt | (2,988,046) | (2,395,594) | |||||||
Cash flow | |||||||||
Cash from operating activities | 400,302 | 575,348 | |||||||
CAPEX | (12,454) | ||||||||
Cash from investing activities | (166,324) | ||||||||
Cash from financing activities | 157,699 | ||||||||
FCF | 701,201 | 783,906 | |||||||
Balance | |||||||||
Cash | 3,003,865 | 2,478,569 | |||||||
Long term investments | 37,612 | ||||||||
Excess cash | 2,906,866 | 2,313,086 | |||||||
Stockholders' equity | 3,885,165 | 4,032,216 | |||||||
Invested Capital | 1,717,207 | 2,092,781 | |||||||
ROIC | 15.57% | 16.05% | |||||||
ROCE | 6.89% | 9.46% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,434,870 | 2,335,953 | |||||||
Price | 3.90 -18.92% | 4.81 -30.29% | |||||||
Market cap | 9,495,995 -15.49% | 11,235,934 -30.88% | |||||||
EV | 6,510,405 | 8,843,739 | |||||||
EBITDA | 339,197 | 445,268 | |||||||
EV/EBITDA | 19.19 | 19.86 | |||||||
Interest | 3,185 | 4,592 | |||||||
Interest/NOPBT | 1.00% | 1.10% |