XSHE002393
Market cap576mUSD
Jan 10, Last price
16.55CNY
1D
-6.55%
1Q
-1.84%
Jan 2017
-59.93%
IPO
-70.86%
Name
Tianjin Lisheng Pharmaceutical Co Ltd
Chart & Performance
Profile
Tianjin Lisheng Pharmaceutical Co.,Ltd. engages in the production and sale of chemical medicines. The company offers tablets, hard capsules, dripping pills, freeze-dried powder injections, water injections, and bulk medicines, as well as intermediates, diagnostic reagents, biochemical reagents, and plastic bottles. It also exports its products. The company is based in Tianjin, China. Tianjin Lisheng Pharmaceutical Co.,Ltd. operates as a subsidiary of Tianjin Pharmaceutical Holdings Co., Ltd.
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 | 1,153,033 0.56% | 1,146,589 5.00% | |||||||
Cost of revenue | 871,237 | 954,742 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 281,795 | 191,847 | |||||||
NOPBT Margin | 24.44% | 16.73% | |||||||
Operating Taxes | 58,386 | 24,758 | |||||||
Tax Rate | 20.72% | 12.90% | |||||||
NOPAT | 223,409 | 167,090 | |||||||
Net income | 361,828 286.54% | 93,607 -23.34% | |||||||
Dividends | (54,736) | (54,736) | |||||||
Dividend yield | 1.14% | 1.41% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 28,605 | 39,710 | |||||||
Long-term debt | 7,896 | 10,739 | |||||||
Deferred revenue | 31,828 | ||||||||
Other long-term liabilities | 42,865 | 12,440 | |||||||
Net debt | (3,994,322) | (3,123,770) | |||||||
Cash flow | |||||||||
Cash from operating activities | 209,507 | 331,381 | |||||||
CAPEX | (61,718) | ||||||||
Cash from investing activities | 19,361 | ||||||||
Cash from financing activities | (48,823) | ||||||||
FCF | 256,059 | 454,584 | |||||||
Balance | |||||||||
Cash | 2,220,226 | 1,993,612 | |||||||
Long term investments | 1,810,597 | 1,180,607 | |||||||
Excess cash | 3,973,171 | 3,116,890 | |||||||
Stockholders' equity | 1,578,006 | 2,639,243 | |||||||
Invested Capital | 3,400,841 | 1,756,956 | |||||||
ROIC | 8.66% | 9.53% | |||||||
ROCE | 5.44% | 4.21% | |||||||
EV | |||||||||
Common stock shares outstanding | 183,669 | 182,455 | |||||||
Price | 26.10 22.59% | 21.29 -1.48% | |||||||
Market cap | 4,793,762 23.41% | 3,884,467 -1.48% | |||||||
EV | 799,439 | 760,697 | |||||||
EBITDA | 349,100 | 257,968 | |||||||
EV/EBITDA | 2.29 | 2.95 | |||||||
Interest | 876 | 875 | |||||||
Interest/NOPBT | 0.31% | 0.46% |