XSHE002640
Market cap1.00bUSD
Jan 14, Last price
4.72CNY
1D
5.83%
1Q
50.80%
Jan 2017
-73.91%
IPO
106.63%
Name
Global Top E-Commerce Co Ltd
Chart & Performance
Profile
Global Top E-Commerce Co., Ltd. engages in the cross-border e-commerce business in the United States, Canada, the United Kingdom, Germany, Russia, France, and Spain. The company retails clothing items, electronics, mother and baby products, beauty and healthcare products, and food items. It offers its products through online B2C sales platforms, such as Gearbest and Zaful, as well as through third-party platforms. The company was formerly known as Shanxi Baiyuan Trousers Chain Management Co., Ltd. and changed its name to Global Top E-Commerce Co., Ltd. in June 2015. Global Top E-Commerce Co., Ltd. was founded in 1995 and is based in Taiyuan, 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 6,616,412 -8.80% | 7,254,493 -17.73% | |||||||
Cost of revenue | 6,151,813 | 6,962,932 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 464,599 | 291,561 | |||||||
NOPBT Margin | 7.02% | 4.02% | |||||||
Operating Taxes | 43,736 | 51,883 | |||||||
Tax Rate | 9.41% | 17.79% | |||||||
NOPAT | 420,862 | 239,678 | |||||||
Net income | (9,688) -168.84% | 14,074 -97.91% | |||||||
Dividends | (128,008) | (128,437) | |||||||
Dividend yield | 2.19% | 1.56% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 18,039 | 15,372 | |||||||
Long-term debt | 19,628 | 39,280 | |||||||
Deferred revenue | 1 | (222) | |||||||
Other long-term liabilities | 472,217 | 529,504 | |||||||
Net debt | (324,926) | (531,444) | |||||||
Cash flow | |||||||||
Cash from operating activities | (120,627) | ||||||||
CAPEX | (1,710) | ||||||||
Cash from investing activities | 8,901 | 11,352 | |||||||
Cash from financing activities | (106,193) | 116,141 | |||||||
FCF | 434,348 | 272,283 | |||||||
Balance | |||||||||
Cash | 304,859 | 526,499 | |||||||
Long term investments | 57,734 | 59,596 | |||||||
Excess cash | 31,772 | 223,370 | |||||||
Stockholders' equity | (2,150,217) | 1,559,397 | |||||||
Invested Capital | 3,991,292 | 1,654,699 | |||||||
ROIC | 14.91% | 13.66% | |||||||
ROCE | 25.23% | 15.52% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,562,616 | 1,551,501 | |||||||
Price | 3.74 -29.70% | 5.32 69.97% | |||||||
Market cap | 5,844,182 -29.20% | 8,253,986 69.27% | |||||||
EV | 5,562,447 | 7,751,118 | |||||||
EBITDA | 491,776 | 336,739 | |||||||
EV/EBITDA | 11.31 | 23.02 | |||||||
Interest | 165,239 | 108,564 | |||||||
Interest/NOPBT | 35.57% | 37.24% |