XSHE002299
Market cap2.43bUSD
Jan 16, Last price
14.36CNY
1D
0.63%
1Q
12.36%
Jan 2017
-32.33%
IPO
1.16%
Name
Fujian Sunner Development Co Ltd
Chart & Performance
Profile
Fujian Sunner Development Co., Ltd. engages in breeding, slaughtering, processing, and selling of chicken products in China. It also offers divided chilled/frozen chicken and deep processed meat products. The company was founded in 1983 and is headquartered in Nanping, 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 | 18,445,773 9.68% | 16,817,086 16.15% | |||||||
Cost of revenue | 17,318,274 | 15,963,012 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,127,499 | 854,074 | |||||||
NOPBT Margin | 6.11% | 5.08% | |||||||
Operating Taxes | 77,652 | 65,063 | |||||||
Tax Rate | 6.89% | 7.62% | |||||||
NOPAT | 1,049,847 | 789,011 | |||||||
Net income | 664,274 61.66% | 410,897 -8.33% | |||||||
Dividends | (413,049) | (371,524) | |||||||
Dividend yield | 1.94% | 1.26% | |||||||
Proceeds from repurchase of equity | (77,241) | (1) | |||||||
BB yield | 0.36% | 0.00% | |||||||
Debt | |||||||||
Debt current | 6,207,784 | 4,868,656 | |||||||
Long-term debt | 2,012,253 | 1,372,962 | |||||||
Deferred revenue | 142,703 | ||||||||
Other long-term liabilities | 171,952 | 2 | |||||||
Net debt | 5,561,967 | 5,299,363 | |||||||
Cash flow | |||||||||
Cash from operating activities | 2,344,066 | 1,347,889 | |||||||
CAPEX | (1,455,439) | ||||||||
Cash from investing activities | (3,110,611) | ||||||||
Cash from financing activities | 668,034 | 819,359 | |||||||
FCF | 279,354 | (460,351) | |||||||
Balance | |||||||||
Cash | 2,254,745 | 747,085 | |||||||
Long term investments | 403,325 | 195,170 | |||||||
Excess cash | 1,735,781 | 101,401 | |||||||
Stockholders' equity | 5,339,475 | 5,737,697 | |||||||
Invested Capital | 16,350,224 | 15,576,784 | |||||||
ROIC | 6.58% | 5.30% | |||||||
ROCE | 6.23% | 5.44% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,237,469 | 1,243,640 | |||||||
Price | 17.22 -27.31% | 23.69 -1.99% | |||||||
Market cap | 21,309,222 -27.67% | 29,461,825 -1.66% | |||||||
EV | 26,887,445 | 34,771,878 | |||||||
EBITDA | 2,453,783 | 2,053,969 | |||||||
EV/EBITDA | 10.96 | 16.93 | |||||||
Interest | 196,835 | 181,268 | |||||||
Interest/NOPBT | 17.46% | 21.22% |