XSHE002668
Market cap1.96bUSD
Jan 16, Last price
13.27CNY
1D
1.76%
1Q
13.91%
Jan 2017
-11.00%
IPO
2.63%
Name
Guangdong Homa Appliances Co Ltd
Chart & Performance
Profile
Guangdong Homa Group Co., Ltd. manufactures, sells, and exports refrigerators in China and internationally. It is also involved in various activities, such as Internet lending platform, commercial factoring loans, Internet small loans, loan assistance, as well as bank Internet financial platform technology development services, etc. The company was incorporated in 2002 and is based in Zhongshan, 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 | 15,179,648 93.55% | 7,842,731 -22.52% | |||||||
Cost of revenue | 12,772,032 | 6,612,310 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,407,615 | 1,230,422 | |||||||
NOPBT Margin | 15.86% | 15.69% | |||||||
Operating Taxes | 240,562 | 125,989 | |||||||
Tax Rate | 9.99% | 10.24% | |||||||
NOPAT | 2,167,054 | 1,104,432 | |||||||
Net income | 786,593 -14.34% | 918,256 138.53% | |||||||
Dividends | (29,706) | ||||||||
Dividend yield | 0.42% | ||||||||
Proceeds from repurchase of equity | (198,000) | ||||||||
BB yield | 2.78% | ||||||||
Debt | |||||||||
Debt current | 637,084 | 674,705 | |||||||
Long-term debt | 335,829 | 122,891 | |||||||
Deferred revenue | 9,590 | 5,117 | |||||||
Other long-term liabilities | 52,870 | 13,513 | |||||||
Net debt | (2,960,370) | (1,851,895) | |||||||
Cash flow | |||||||||
Cash from operating activities | 2,797,917 | 300,168 | |||||||
CAPEX | (486,582) | ||||||||
Cash from investing activities | (2,092,702) | ||||||||
Cash from financing activities | (580,516) | 527,862 | |||||||
FCF | 1,204,324 | 815,069 | |||||||
Balance | |||||||||
Cash | 3,542,331 | 2,649,491 | |||||||
Long term investments | 390,952 | ||||||||
Excess cash | 3,174,300 | 2,257,354 | |||||||
Stockholders' equity | 795,163 | 2,105,808 | |||||||
Invested Capital | 2,557,722 | 363,429 | |||||||
ROIC | 148.37% | 370.41% | |||||||
ROCE | 71.81% | 49.83% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,077,525 | 1,084,111 | |||||||
Price | 6.61 24.48% | 5.31 -3.80% | |||||||
Market cap | 7,122,439 23.73% | 5,756,632 -3.80% | |||||||
EV | 5,127,207 | 4,844,544 | |||||||
EBITDA | 2,705,978 | 1,393,527 | |||||||
EV/EBITDA | 1.89 | 3.48 | |||||||
Interest | 76,482 | 51,761 | |||||||
Interest/NOPBT | 3.18% | 4.21% |