XSHE002772
Market cap381mUSD
Jan 08, Last price
7.11CNY
1D
-0.84%
1Q
6.44%
Jan 2017
-65.44%
IPO
-29.17%
Name
Tianshui Zhongxing Bio-technology Co Ltd
Chart & Performance
Profile
Tianshui Zhongxing Bio-technology Co.,Ltd. engages in the research and development, production, and sale of edible fungi in China. It offers mushrooms under the Xi Huang, Nüwa, and Zhongxing and other brands. The company was formerly known as Tianshui Zhongxing Bio-technology Ltd. and changed its name to Tianshui Zhongxing Bio-technology Co.,Ltd. in March 2012. Tianshui Zhongxing Bio-technology Co.,Ltd. was founded in 2005 and is headquartered in Tianshui, 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 | 1,931,078 -1.99% | 1,970,274 26.61% | |||||||
Cost of revenue | 1,682,667 | 1,666,047 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 248,410 | 304,228 | |||||||
NOPBT Margin | 12.86% | 15.44% | |||||||
Operating Taxes | 3,263 | ||||||||
Tax Rate | 1.31% | ||||||||
NOPAT | 245,148 | 304,228 | |||||||
Net income | 159,581 0.78% | 158,352 | |||||||
Dividends | (210,793) | (39,289) | |||||||
Dividend yield | 6.79% | 1.20% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,009,669 | 980,371 | |||||||
Long-term debt | 1,075,006 | 1,622,773 | |||||||
Deferred revenue | 118,513 | ||||||||
Other long-term liabilities | 102,905 | (1,622,214) | |||||||
Net debt | 637,432 | 907,458 | |||||||
Cash flow | |||||||||
Cash from operating activities | 524,503 | 493,702 | |||||||
CAPEX | (106,997) | ||||||||
Cash from investing activities | (56,965) | ||||||||
Cash from financing activities | (755,196) | ||||||||
FCF | 368,453 | 180,514 | |||||||
Balance | |||||||||
Cash | 1,323,518 | 1,695,686 | |||||||
Long term investments | 123,725 | ||||||||
Excess cash | 1,350,689 | 1,597,172 | |||||||
Stockholders' equity | 1,355,478 | 1,368,048 | |||||||
Invested Capital | 4,272,155 | 3,114,802 | |||||||
ROIC | 6.64% | 7.59% | |||||||
ROCE | 4.42% | 4.98% | |||||||
EV | |||||||||
Common stock shares outstanding | 393,241 | 392,921 | |||||||
Price | 7.89 -5.17% | 8.32 -0.48% | |||||||
Market cap | 3,102,674 -5.09% | 3,269,101 0.92% | |||||||
EV | 3,743,150 | 4,179,628 | |||||||
EBITDA | 517,129 | 579,631 | |||||||
EV/EBITDA | 7.24 | 7.21 | |||||||
Interest | 83,608 | 90,488 | |||||||
Interest/NOPBT | 33.66% | 29.74% |