XSHE300030
Market cap249mUSD
Dec 25, Last price
5.69CNY
1D
-1.67%
1Q
11.57%
Jan 2017
-56.95%
IPO
58.54%
Name
GZ IMPROVE MEDICAL INSTRUMENTS CO.
Chart & Performance
Profile
Improve Medical Instruments Co., Ltd. provides technologies, products, and services for clinical laboratory and clinical nursing in China and internationally. Its principal products include IMPROVACUTER evacuated blood collection systems, IMPROMINI capillary blood collection systems, IMPROSWAB microbiological transportation systems, IMPRONURSE infusion pumps and syringe pumps, LONGX urine analysis systems, in-vitro diagnostic reagents, etc. The company also provides blood collection needles, pulsewave blood pressure monitors, thrombosis viscoelastic analysis systems, feces analysis systems, blood collection tube preparation systems, graphic user interface devices, intelligent sorters, multi-function blood collection tables, intelligent queue systems, urine collection tube preparation systems, automatic tube packer systems, and consumable labels. The company was formerly known as Guangzhou Improve Medical Instruments Co., Ltd. Improve Medical Instruments Co., Ltd. was founded in 1996 and is headquartered in Guangzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 644,621 -9.31% | 710,768 -11.14% | 799,834 -12.99% | |||||||
Cost of revenue | 609,270 | 654,900 | 663,084 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 35,352 | 55,869 | 136,750 | |||||||
NOPBT Margin | 5.48% | 7.86% | 17.10% | |||||||
Operating Taxes | 17,158 | 4,072 | ||||||||
Tax Rate | 48.54% | 2.98% | ||||||||
NOPAT | 18,194 | 55,869 | 132,678 | |||||||
Net income | (63,204) | 18,569 -88.57% | ||||||||
Dividends | (15,938) | (12,367) | (9,881) | |||||||
Dividend yield | 0.65% | 0.58% | 0.30% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 353,789 | 394,235 | 478,631 | |||||||
Long-term debt | 16,992 | 38,618 | 63,903 | |||||||
Deferred revenue | 36,516 | 58,649 | 63,152 | |||||||
Other long-term liabilities | 6,133 | 4,001 | 1,300 | |||||||
Net debt | (96,350) | (52,335) | (131,442) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 79,905 | 42,478 | 171,739 | |||||||
CAPEX | (43,702) | |||||||||
Cash from investing activities | (38,504) | |||||||||
Cash from financing activities | (50,092) | |||||||||
FCF | 123,020 | 106,521 | 129,566 | |||||||
Balance | ||||||||||
Cash | 237,714 | 224,046 | 345,741 | |||||||
Long term investments | 229,417 | 261,143 | 328,235 | |||||||
Excess cash | 434,900 | 449,651 | 633,985 | |||||||
Stockholders' equity | 315,542 | 426,139 | 635,953 | |||||||
Invested Capital | 854,723 | 875,274 | 973,573 | |||||||
ROIC | 2.10% | 6.04% | 13.17% | |||||||
ROCE | 3.01% | 4.28% | 8.47% | |||||||
EV | ||||||||||
Common stock shares outstanding | 316,019 | 309,187 | 309,187 | |||||||
Price | 7.75 12.48% | 6.89 -34.94% | 10.59 -13.19% | |||||||
Market cap | 2,449,149 14.97% | 2,130,301 -34.94% | 3,274,268 -13.08% | |||||||
EV | 2,392,044 | 2,114,228 | 3,173,062 | |||||||
EBITDA | 84,009 | 102,619 | 190,064 | |||||||
EV/EBITDA | 28.47 | 20.60 | 16.69 | |||||||
Interest | 16,564 | 19,699 | 25,441 | |||||||
Interest/NOPBT | 46.86% | 35.26% | 18.60% |