XSHE002803
Market cap641mUSD
Jan 10, Last price
11.92CNY
1D
-4.49%
1Q
-1.41%
Jan 2017
-33.48%
IPO
241.55%
Name
Xiamen Jihong Technology Co Ltd
Chart & Performance
Profile
Xiamen Jihong Technology Co., Ltd. provides integrated packing solutions in China. The company offers folding cardboard, color carton, food grade packaging, cluster packaging, personalized packaging, and recyclable paper bags. It also provides blockchain and digital marketing services, as well as engages in cross-border e-commerce business. The company was formerly known as Xiamen Jihong Package Technology Corp. and changed its name to Xiamen Jihong Technology Co., Ltd. in September 2019. Xiamen Jihong Technology Co., Ltd. was founded in 2003 and is based in Xiamen, 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 | 6,694,681 24.53% | 5,375,884 3.83% | |||||||
Cost of revenue | 6,221,553 | 4,952,350 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 473,128 | 423,534 | |||||||
NOPBT Margin | 7.07% | 7.88% | |||||||
Operating Taxes | 54,344 | 42,311 | |||||||
Tax Rate | 11.49% | 9.99% | |||||||
NOPAT | 418,784 | 381,223 | |||||||
Net income | 345,099 87.57% | 183,980 -19.05% | |||||||
Dividends | (175,203) | ||||||||
Dividend yield | 2.25% | ||||||||
Proceeds from repurchase of equity | 52,678 | (81,290) | |||||||
BB yield | -0.68% | 1.34% | |||||||
Debt | |||||||||
Debt current | 103,042 | 319,592 | |||||||
Long-term debt | 282,321 | 123,528 | |||||||
Deferred revenue | 34,023 | 32,387 | |||||||
Other long-term liabilities | 1 | 1 | |||||||
Net debt | (820,076) | (625,236) | |||||||
Cash flow | |||||||||
Cash from operating activities | 734,978 | 372,841 | |||||||
CAPEX | |||||||||
Cash from investing activities | (282,387) | ||||||||
Cash from financing activities | (237,329) | ||||||||
FCF | 526,987 | 327,688 | |||||||
Balance | |||||||||
Cash | 1,146,731 | 983,059 | |||||||
Long term investments | 58,708 | 85,297 | |||||||
Excess cash | 870,705 | 799,562 | |||||||
Stockholders' equity | 2,083,526 | 1,980,475 | |||||||
Invested Capital | 1,798,162 | 1,710,793 | |||||||
ROIC | 23.87% | 22.74% | |||||||
ROCE | 17.70% | 16.82% | |||||||
EV | |||||||||
Common stock shares outstanding | 377,938 | 383,291 | |||||||
Price | 20.56 29.80% | 15.84 -25.39% | |||||||
Market cap | 7,770,413 27.99% | 6,071,337 -24.50% | |||||||
EV | 6,982,793 | 5,488,050 | |||||||
EBITDA | 596,535 | 532,664 | |||||||
EV/EBITDA | 11.71 | 10.30 | |||||||
Interest | 15,276 | 21,626 | |||||||
Interest/NOPBT | 3.23% | 5.11% |