Loading...
XSHE200869
Market cap1.58bUSD
Jan 15, Last price  
8.28HKD
1D
-0.84%
1Q
-9.71%
Jan 2017
-60.12%
Name

Yantai Changyu Pioneer Wine Co Ltd

Chart & Performance

D1W1MN
XSHE:200869 chart
P/E
7.89
P/S
0.96
EPS
0.99
Div Yield, %
6.91%
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
-3.14%
Revenues
4.38b
+11.89%
1,338,433,7511,804,375,8912,162,755,2182,730,166,0913,453,442,3144,199,403,3514,982,943,3976,027,549,2125,643,530,5534,320,948,5724,156,727,5254,649,722,3684,717,596,4724,932,545,2295,142,244,7405,031,011,4893,395,402,0013,953,067,5833,918,941,1604,384,764,335
Net income
532m
+24.20%
204,127,784312,369,566443,863,305635,627,764894,620,7941,127,328,8431,434,218,3281,907,208,7321,700,928,1171,048,185,927977,707,7111,030,073,860982,460,4881,031,695,0561,042,632,9291,129,735,749470,860,587500,102,606428,681,411532,438,907
CFO
1.17b
+35.01%
228,658,021325,539,508398,074,447816,161,1581,251,046,5301,359,587,5151,289,922,0421,505,722,1071,302,041,322735,074,3071,070,083,2961,143,046,367889,911,970973,243,027975,978,746837,838,024505,146,6731,125,382,658868,876,6471,173,091,743
Dividend
Jun 17, 20240.55391 HKD/sh
Earnings
May 16, 2025

Profile

Yantai Changyu Pioneer Wine Company Limited, together with its subsidiaries, develops, produces, and sells wine, brandy, and sparkling wine in China, Chile, France, Australia, and Spain. It is also involved in grape growing and acquisition, as well as travel resource development, etc. The company was founded in 1997 and is headquartered in Yantai, China. Yantai Changyu Pioneer Wine Company Limited is a subsidiary of Changyu Group Company Limited.
URL
http://www.changyu.com.cn/
IPO date
Oct 26, 2000
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
4,384,764
11.89%
3,918,941
-0.86%
Cost of revenue
2,782,917
2,841,631
Unusual Expense (Income)
NOPBT
1,601,847
1,077,310
NOPBT Margin
36.53%
27.49%
Operating Taxes
221,433
194,234
Tax Rate
13.82%
18.03%
NOPAT
1,380,414
883,077
Net income
532,439
24.20%
428,681
-14.28%
Dividends
(308,459)
(308,459)
Dividend yield
1.86%
1.49%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
384,995
533,399
Long-term debt
236,693
347,122
Deferred revenue
32,583
38,389
Other long-term liabilities
42,000
Net debt
(1,634,292)
(834,419)
Cash flow
Cash from operating activities
1,173,092
868,877
CAPEX
(132,032)
(198,791)
Cash from investing activities
(341,160)
(144,038)
Cash from financing activities
(499,665)
(614,758)
FCF
1,745,242
868,364
Balance
Cash
2,217,694
1,651,454
Long term investments
38,286
63,487
Excess cash
2,036,741
1,518,994
Stockholders' equity
10,478,259
10,306,528
Invested Capital
9,523,017
9,918,296
ROIC
14.20%
9.07%
ROCE
13.85%
9.41%
EV
Common stock shares outstanding
685,671
685,464
Price
24.14
-20.17%
30.24
-5.08%
Market cap
16,552,095
-20.15%
20,728,431
-5.08%
EV
15,066,829
20,140,539
EBITDA
1,971,749
1,439,246
EV/EBITDA
7.64
13.99
Interest
31,298
26,857
Interest/NOPBT
1.95%
2.49%