XSHE002462
Market cap475mUSD
Jan 10, Last price
11.94CNY
1D
-2.93%
1Q
-1.57%
IPO
-22.87%
Name
Cachet Pharmaceutical Co Ltd
Chart & Performance
Profile
Cachet Pharmaceutical Co., Ltd. engages in the wholesale and retail sale of pharmaceutical products in China. It is involved in the supply of medicines to hospitals; wholesale of biological products, medical instruments, and traditional Chinese medicines; pharmaceutical logistic operations; and manufacture of medicines. The company owns 150 chain stores in Beijing that sell medicines, health care foods, medical instruments, cosmetics, daily necessities, and traditional Chinese medicines. Cachet Pharmaceutical Co., Ltd. was founded in 1998 and is based in Beijing, 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 | 29,996,240 14.40% | 26,219,790 2.32% | |||||||
Cost of revenue | 28,490,676 | 25,010,611 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,505,564 | 1,209,180 | |||||||
NOPBT Margin | 5.02% | 4.61% | |||||||
Operating Taxes | 178,748 | 176,594 | |||||||
Tax Rate | 11.87% | 14.60% | |||||||
NOPAT | 1,326,816 | 1,032,586 | |||||||
Net income | 250,060 -46.60% | 468,313 -22.19% | |||||||
Dividends | (214,345) | (107,932) | |||||||
Dividend yield | 5.19% | 2.57% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,787,854 | 4,067,996 | |||||||
Long-term debt | 351,891 | 417,516 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1 | ||||||||
Net debt | 1,252,401 | 2,299,509 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,595,440 | ||||||||
CAPEX | (199,295) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | (631,492) | ||||||||
FCF | 2,048,665 | 381,728 | |||||||
Balance | |||||||||
Cash | 2,885,601 | 2,183,724 | |||||||
Long term investments | 1,743 | 2,279 | |||||||
Excess cash | 1,387,532 | 875,014 | |||||||
Stockholders' equity | 4,573,290 | 4,643,405 | |||||||
Invested Capital | 8,667,780 | 9,226,582 | |||||||
ROIC | 14.83% | 11.65% | |||||||
ROCE | 14.97% | 11.96% | |||||||
EV | |||||||||
Common stock shares outstanding | 290,767 | 291,707 | |||||||
Price | 14.21 -1.25% | 14.39 2.27% | |||||||
Market cap | 4,131,806 -1.57% | 4,197,665 2.27% | |||||||
EV | 7,235,195 | 8,340,755 | |||||||
EBITDA | 1,786,531 | 1,435,929 | |||||||
EV/EBITDA | 4.05 | 5.81 | |||||||
Interest | 155,416 | 175,307 | |||||||
Interest/NOPBT | 10.32% | 14.50% |