XSHE002864
Market cap391mUSD
Jan 08, Last price
27.37CNY
1D
-5.82%
1Q
2.13%
IPO
72.36%
Name
Shaanxi Panlong Pharmaceutical Group Limited By Share Ltd
Chart & Performance
Profile
Shaanxi Panlong Pharmaceutical Group Limited By Share Ltd researches and develops, produces, and sells drugs and GAP cultivation of medicinal materials in China. It offers orthopedic, cardio-cerebrovascular, digestive, supplement category, respiratory, Chinese anti-inflammatory, pediatric, gynecology, hepatobiliary, and specialty drugs. The company was founded in 1997 and is headquartered in Xi'an, 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 | 980,828 0.67% | 974,293 9.78% | |||||||
Cost of revenue | 779,600 | 805,305 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 201,229 | 168,988 | |||||||
NOPBT Margin | 20.52% | 17.34% | |||||||
Operating Taxes | 17,704 | 16,033 | |||||||
Tax Rate | 8.80% | 9.49% | |||||||
NOPAT | 183,525 | 152,955 | |||||||
Net income | 110,432 9.16% | 101,164 8.58% | |||||||
Dividends | (24,298) | (15,398) | |||||||
Dividend yield | 0.65% | 0.43% | |||||||
Proceeds from repurchase of equity | (56) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 100,000 | 366,027 | |||||||
Long-term debt | 4,215 | 28,001 | |||||||
Deferred revenue | 91,246 | 52,830 | |||||||
Other long-term liabilities | (1) | ||||||||
Net debt | (1,007,509) | (451,077) | |||||||
Cash flow | |||||||||
Cash from operating activities | 104,048 | 125,362 | |||||||
CAPEX | (62,513) | ||||||||
Cash from investing activities | (62,410) | ||||||||
Cash from financing activities | 236,931 | 316,347 | |||||||
FCF | 71,052 | 117,010 | |||||||
Balance | |||||||||
Cash | 1,102,013 | 823,444 | |||||||
Long term investments | 9,711 | 21,661 | |||||||
Excess cash | 1,062,682 | 796,390 | |||||||
Stockholders' equity | 682,891 | 704,940 | |||||||
Invested Capital | 1,061,722 | 656,918 | |||||||
ROIC | 21.36% | 25.73% | |||||||
ROCE | 11.53% | 12.41% | |||||||
EV | |||||||||
Common stock shares outstanding | 97,728 | 93,381 | |||||||
Price | 38.49 -0.77% | 38.79 23.81% | |||||||
Market cap | 3,761,535 3.84% | 3,622,266 35.16% | |||||||
EV | 2,756,240 | 3,189,142 | |||||||
EBITDA | 232,268 | 187,295 | |||||||
EV/EBITDA | 11.87 | 17.03 | |||||||
Interest | 6,230 | 13,915 | |||||||
Interest/NOPBT | 3.10% | 8.23% |