XSHE002228
Market cap453mUSD
Jan 09, Last price
2.85CNY
1D
-1.04%
1Q
3.64%
Jan 2017
-45.71%
IPO
53.23%
Name
Xiamen Hexing Packaging Printing Co Ltd
Chart & Performance
Profile
Xiamen Hexing Packaging Printing Co., Ltd. manufactures and sells packaging materials in China. It offers corrugated cartons that are primarily used as packaging products for protecting products, facilitating transportation, and handling and improving publicity; pre-printed corrugated paperboards; color printing used in middle-to-high-end commodity packaging; pearl foams; honeycomb paperboards; and molded pulp. The company also provides designing and manufacturing services for various kinds of books, periodicals, instructions, and other products. It serves customers in household appliance, electronics, food products, beverages, cosmetics, daily-use chemical products, pharmaceuticals, automobile parts, kitchen and sanitary wares, and other areas. The company was founded in 1993 and is based in Xiamen, 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 | 12,413,903 -19.26% | 15,375,270 -12.39% | |||||||
Cost of revenue | 11,527,501 | 14,790,793 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 886,402 | 584,477 | |||||||
NOPBT Margin | 7.14% | 3.80% | |||||||
Operating Taxes | 10,048 | ||||||||
Tax Rate | 1.13% | ||||||||
NOPAT | 876,354 | 584,477 | |||||||
Net income | 103,143 -21.98% | 132,197 -39.46% | |||||||
Dividends | (193,631) | (179,330) | |||||||
Dividend yield | 4.93% | 4.65% | |||||||
Proceeds from repurchase of equity | (5,000) | ||||||||
BB yield | 0.13% | ||||||||
Debt | |||||||||
Debt current | 393,447 | 726,514 | |||||||
Long-term debt | 1,122,890 | 1,081,749 | |||||||
Deferred revenue | 35,879 | 37,718 | |||||||
Other long-term liabilities | 2 | ||||||||
Net debt | 772,297 | 1,147,386 | |||||||
Cash flow | |||||||||
Cash from operating activities | 517,965 | 655,633 | |||||||
CAPEX | (352,717) | ||||||||
Cash from investing activities | (316,049) | ||||||||
Cash from financing activities | (158,955) | ||||||||
FCF | 1,352,484 | 933,081 | |||||||
Balance | |||||||||
Cash | 606,499 | 530,092 | |||||||
Long term investments | 137,541 | 130,785 | |||||||
Excess cash | 123,345 | ||||||||
Stockholders' equity | 3,020,993 | 3,112,829 | |||||||
Invested Capital | 4,927,638 | 5,321,906 | |||||||
ROIC | 17.10% | 10.61% | |||||||
ROCE | 17.36% | 10.85% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,146,035 | 1,201,793 | |||||||
Price | 3.43 6.85% | 3.21 -12.05% | |||||||
Market cap | 3,930,899 1.90% | 3,857,757 -14.67% | |||||||
EV | 4,920,022 | 5,275,911 | |||||||
EBITDA | 1,185,163 | 875,651 | |||||||
EV/EBITDA | 4.15 | 6.03 | |||||||
Interest | 77,657 | 92,278 | |||||||
Interest/NOPBT | 8.76% | 15.79% |