XSHE002589
Market cap487mUSD
Jan 10, Last price
2.71CNY
1D
-2.87%
1Q
-7.19%
Jan 2017
-80.40%
IPO
114.30%
Name
Realcan Pharmaceutical Group Co Ltd
Chart & Performance
Profile
Realcan Pharmaceutical Group Co., Ltd. sells medicines, medical devices, and medical consumables to medical institution worldwide. It sells drugs, vaccines, and medical devices. The company also provides medical logistics services; third-party logistics services; disinfection and sterilization; and lease, and hospital logistics services for medical institutions. It serves drug distribution, academic services, medical diagnosis, financial technology, traditional Chinese medicine, digital medical care, professional logistics, and comprehensive equipment. The company was formerly known as Realcan Pharmaceutical Co., Ltd. and changed its name to Realcan Pharmaceutical Group Co., Ltd. in December 2018. Realcan Pharmaceutical Group Co., Ltd. was founded in 2004 and is based in Yantai, 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 | 8,034,368 -34.74% | 12,311,278 -41.54% | |||||||
Cost of revenue | 7,683,152 | 11,813,719 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 351,216 | 497,558 | |||||||
NOPBT Margin | 4.37% | 4.04% | |||||||
Operating Taxes | (167,389) | ||||||||
Tax Rate | |||||||||
NOPAT | 518,605 | 497,558 | |||||||
Net income | 20,318 | ||||||||
Dividends | (13,269) | ||||||||
Dividend yield | 0.22% | ||||||||
Proceeds from repurchase of equity | (28,540) | ||||||||
BB yield | 0.58% | ||||||||
Debt | |||||||||
Debt current | 6,556,061 | 3,848,167 | |||||||
Long-term debt | 262,945 | 72,661 | |||||||
Deferred revenue | 1,934 | ||||||||
Other long-term liabilities | 1,619 | 1 | |||||||
Net debt | 906,192 | (3,107,542) | |||||||
Cash flow | |||||||||
Cash from operating activities | 82,467 | 523,074 | |||||||
CAPEX | (298,384) | ||||||||
Cash from investing activities | 579,530 | 592,957 | |||||||
Cash from financing activities | (677,197) | ||||||||
FCF | (1,749,685) | 4,494,459 | |||||||
Balance | |||||||||
Cash | 5,060,787 | 5,340,212 | |||||||
Long term investments | 852,029 | 1,688,157 | |||||||
Excess cash | 5,511,097 | 6,412,805 | |||||||
Stockholders' equity | 2,245,625 | 2,360,455 | |||||||
Invested Capital | 10,211,143 | 7,282,650 | |||||||
ROIC | 5.93% | 6.23% | |||||||
ROCE | 2.81% | 5.14% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,505,014 | 1,474,312 | |||||||
Price | 3.27 -20.63% | 4.12 5.07% | |||||||
Market cap | 4,921,396 -18.98% | 6,074,166 5.07% | |||||||
EV | 6,016,771 | 3,310,644 | |||||||
EBITDA | 570,897 | 781,440 | |||||||
EV/EBITDA | 10.54 | 4.24 | |||||||
Interest | 323,351 | 407,706 | |||||||
Interest/NOPBT | 92.07% | 81.94% |