XSHE002486
Market cap275mUSD
Dec 26, Last price
2.42CNY
1D
-0.82%
1Q
24.10%
Jan 2017
-76.30%
IPO
-33.70%
Name
Shanghai Challenge Textile Co Ltd
Chart & Performance
Profile
Shanghai Challenge Textile Co.,Ltd. provides fabrics for men and women. It offers active, outdoor, and travel fabrics. The company was founded in 2001 and is headquartered in Shanghai, the People's Republic of 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 | 988,240 -27.61% | 1,365,166 18.17% | 1,155,244 -1.37% | |||||||
Cost of revenue | 845,518 | 1,213,199 | 1,086,597 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 142,722 | 151,967 | 68,647 | |||||||
NOPBT Margin | 14.44% | 11.13% | 5.94% | |||||||
Operating Taxes | 7,413 | 11,832 | 2,806 | |||||||
Tax Rate | 5.19% | 7.79% | 4.09% | |||||||
NOPAT | 135,309 | 140,136 | 65,841 | |||||||
Net income | 51,461 -44.76% | 93,162 367.61% | 19,923 19.47% | |||||||
Dividends | (9,984) | |||||||||
Dividend yield | 0.41% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 26,028 | 56,031 | 75,423 | |||||||
Long-term debt | 14,346 | 18,649 | 18,551 | |||||||
Deferred revenue | 13,612 | 14,076 | 15,277 | |||||||
Other long-term liabilities | 2 | 1 | 183 | |||||||
Net debt | (420,574) | (431,493) | (322,955) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 99,439 | 135,079 | ||||||||
CAPEX | ||||||||||
Cash from investing activities | (53,905) | 44,092 | ||||||||
Cash from financing activities | (48,066) | 2,345 | ||||||||
FCF | 146,747 | 175,569 | (62,333) | |||||||
Balance | ||||||||||
Cash | 282,188 | 294,149 | 210,555 | |||||||
Long term investments | 178,759 | 212,025 | 206,375 | |||||||
Excess cash | 411,536 | 437,916 | 359,167 | |||||||
Stockholders' equity | 1,034,227 | 1,046,593 | 968,245 | |||||||
Invested Capital | 673,856 | 681,274 | 714,455 | |||||||
ROIC | 19.97% | 20.08% | 9.62% | |||||||
ROCE | 13.11% | 13.55% | 6.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 831,360 | 832,000 | 832,000 | |||||||
Price | 2.92 -13.10% | 3.36 12.37% | 2.99 -7.72% | |||||||
Market cap | 2,427,572 -13.16% | 2,795,520 12.37% | 2,487,680 -7.72% | |||||||
EV | 2,010,566 | 2,373,306 | 2,169,334 | |||||||
EBITDA | 174,413 | 180,709 | 100,935 | |||||||
EV/EBITDA | 11.53 | 13.13 | 21.49 | |||||||
Interest | 5,670 | 3,045 | 3,852 | |||||||
Interest/NOPBT | 3.97% | 2.00% | 5.61% |