XSHE300110
Market cap532mUSD
Jan 10, Last price
3.30CNY
1D
-2.94%
1Q
-3.79%
Jan 2017
-63.21%
IPO
-23.79%
Name
Huaren Pharmaceutical Co Ltd
Chart & Performance
Profile
Huaren Pharmaceutical Co., Ltd. produces and sells non-PVC soft bag infusions in China. The company offers doxofylline, levofloxacin hydrochloride, compound potassium hydrogen phosphate, and caffeine citrate, sodium chloride, glucose, glucose sodium potassium chloride, compound sodium chloride, sodium lactate ringer, compound electrolyte, and sterilized water injections. It also provides therapeutic infusion products for blood volume expansion, hemostasis, nervous and circulatory systems, anti-infection, anti-hepatitis, hepatitis adjuvant, anti-tumor, and carbohydrate metabolism; and medical instruments, such as disposable incision retractors, disposable cannula puncture devices disposable specimen extractors, abdominal suction tubes, incision retractor protectors, iodine solution protective caps, slip pads, respiratory oscillation expectoration machines, protective mask cup types, protective and foldable disposable masks, and medical protective masks. In addition, the company offers pharmaceutical packaging materials, including rubber stopper, carton, and membrane; rinsing fluid and API series products; and food and beverage, and medical skin care products. Huaren Pharmaceutical Co., Ltd. was founded in 1998 and is based in Qingdao, 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 | 1,636,256 1.04% | 1,619,492 3.76% | |||||||
Cost of revenue | 1,136,137 | 1,218,361 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 500,119 | 401,132 | |||||||
NOPBT Margin | 30.56% | 24.77% | |||||||
Operating Taxes | 37,090 | 24,521 | |||||||
Tax Rate | 7.42% | 6.11% | |||||||
NOPAT | 463,029 | 376,610 | |||||||
Net income | 188,063 4.03% | 180,779 38.63% | |||||||
Dividends | (86,146) | (21,274) | |||||||
Dividend yield | 1.73% | 0.42% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 624,828 | 1,569,675 | |||||||
Long-term debt | 836,746 | 353,557 | |||||||
Deferred revenue | 175 | 721 | |||||||
Other long-term liabilities | 2 | 128,856 | |||||||
Net debt | 1,212,946 | 1,661,264 | |||||||
Cash flow | |||||||||
Cash from operating activities | 305,597 | 217,984 | |||||||
CAPEX | (45,860) | ||||||||
Cash from investing activities | (97,137) | ||||||||
Cash from financing activities | (120,724) | ||||||||
FCF | 817,886 | 307,571 | |||||||
Balance | |||||||||
Cash | 232,044 | 221,707 | |||||||
Long term investments | 16,585 | 40,261 | |||||||
Excess cash | 166,815 | 180,993 | |||||||
Stockholders' equity | 2,153,294 | 2,071,722 | |||||||
Invested Capital | 4,060,727 | 4,393,066 | |||||||
ROIC | 10.95% | 8.60% | |||||||
ROCE | 11.70% | 8.67% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,182,213 | 1,182,213 | |||||||
Price | 4.22 -0.47% | 4.24 -11.67% | |||||||
Market cap | 4,988,939 -0.47% | 5,012,583 -11.67% | |||||||
EV | 6,273,748 | 6,742,728 | |||||||
EBITDA | 626,971 | 550,718 | |||||||
EV/EBITDA | 10.01 | 12.24 | |||||||
Interest | 65,737 | 64,161 | |||||||
Interest/NOPBT | 13.14% | 16.00% |