XSHE002223
Market cap4.91bUSD
Dec 26, Last price
35.62CNY
1D
-0.70%
1Q
0.20%
Jan 2017
72.24%
IPO
1,943.14%
Name
Jiangsu Yuyue Medical Equipment & Supply Co Ltd
Chart & Performance
Profile
Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. engages in the manufacture and sale of medical devices in China and internationally. The company offers respiratory therapy solutions, including ventilator, humidifier, oxygen generator, and atomizer, as well as non-invasive ventilator data management system; chronic disease monitoring systems, such as sphygmomanometer, blood glucose meter, blood oxygen monitoring, blood temperature detection, stethoscope, as well as general practice diagnostic and in-hospital blood glucose management platform. It also provides imaging diagnosis and treatment solutions, which include ultrasound diagnostic imaging, and intervention and minimally invasive solutions; infection control and disinfection products; and ophthalmology and vision care products comprising microscope, eye surgery instrument, ophthalmoscope, synoptograph, and keratometer; and defibrillator monitors. In addition, the company offers durable equipment and consumables consisting of basic surgery, microsurgery, five sense organs, orthopedic tools and equipment, endoscopic, kiss combiner, dental appliance, acupuncture, electronic acupuncture, absorbable suture, and venous indwelling needle puncture products. The company was formerly known as Yuwell medical. Jiangsu Yuyue Medical Equipment & Supply 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 7,971,734 12.25% | 7,101,679 3.01% | 6,894,308 2.51% | |||||||
Cost of revenue | 5,216,318 | 5,323,449 | 5,068,662 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,755,416 | 1,778,231 | 1,825,646 | |||||||
NOPBT Margin | 34.56% | 25.04% | 26.48% | |||||||
Operating Taxes | 472,362 | 269,728 | 217,820 | |||||||
Tax Rate | 17.14% | 15.17% | 11.93% | |||||||
NOPAT | 2,283,054 | 1,508,503 | 1,607,826 | |||||||
Net income | 2,395,853 50.21% | 1,595,037 7.60% | 1,482,422 -15.73% | |||||||
Dividends | (597,748) | (298,874) | (297,038) | |||||||
Dividend yield | 1.73% | 0.95% | 0.79% | |||||||
Proceeds from repurchase of equity | (200,980) | |||||||||
BB yield | 0.53% | |||||||||
Debt | ||||||||||
Debt current | 25,601 | 573,962 | 41,242 | |||||||
Long-term debt | 741,276 | 1,570,847 | 1,491,938 | |||||||
Deferred revenue | 227,307 | 242,552 | 193,169 | |||||||
Other long-term liabilities | 16,046 | 13,854 | 15,598 | |||||||
Net debt | (9,035,287) | (5,207,873) | (3,141,626) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,126,978 | 2,304,919 | 1,201,202 | |||||||
CAPEX | (132,574) | |||||||||
Cash from investing activities | 1,735,269 | |||||||||
Cash from financing activities | (1,468,159) | 354,895 | 774,705 | |||||||
FCF | 2,315,972 | 1,742,333 | 1,319,054 | |||||||
Balance | ||||||||||
Cash | 7,215,419 | 7,352,682 | 4,674,806 | |||||||
Long term investments | 2,586,745 | |||||||||
Excess cash | 9,403,577 | 6,997,598 | 4,330,091 | |||||||
Stockholders' equity | 10,307,539 | 8,577,045 | 7,005,484 | |||||||
Invested Capital | 3,493,462 | 5,128,454 | 5,740,411 | |||||||
ROIC | 52.96% | 27.76% | 29.95% | |||||||
ROCE | 21.00% | 14.61% | 18.03% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,002,004 | 990,706 | 994,914 | |||||||
Price | 34.58 8.54% | 31.86 -15.71% | 37.80 34.00% | |||||||
Market cap | 34,649,298 9.78% | 31,563,909 -16.07% | 37,607,743 32.98% | |||||||
EV | 25,765,946 | 26,562,451 | 34,623,640 | |||||||
EBITDA | 3,010,228 | 2,000,614 | 2,028,123 | |||||||
EV/EBITDA | 8.56 | 13.28 | 17.07 | |||||||
Interest | 58,546 | 57,741 | 30,491 | |||||||
Interest/NOPBT | 2.12% | 3.25% | 1.67% |