XSHE300175
Market cap334mUSD
Jan 10, Last price
5.21CNY
1D
-3.34%
1Q
-1.70%
Jan 2017
-60.83%
IPO
-2.70%
Name
Lontrue Co Ltd
Chart & Performance
Profile
Lontrue Co., Ltd., together with its subsidiaries, operates in agricultural industry in China and internationally. The company offers fresh fruits, nuts, fruit cultivation, storage, seeds, dried fruits, packaged fruits, and OEM products. Its primary products include apples, raisins, and pine nuts. It serves food, IDC, and logistics industries. The company was formerly known as Yantai Guangyuan Fruit Vegetable Co., Ltd and changed its name to Lontrue Co., Ltd. in May 2009. Lontrue Co., Ltd. was founded in 2002 and is based in Longkou, 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 | 220,240 2.14% | 215,629 -12.68% | |||||||
Cost of revenue | 190,936 | 194,796 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 29,304 | 20,833 | |||||||
NOPBT Margin | 13.31% | 9.66% | |||||||
Operating Taxes | 2,784 | 5,079 | |||||||
Tax Rate | 9.50% | 24.38% | |||||||
NOPAT | 26,519 | 15,754 | |||||||
Net income | (53,625) | ||||||||
Dividends | (585) | ||||||||
Dividend yield | 0.03% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 28,817 | 30,816 | |||||||
Long-term debt | 36,830 | 16,654 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 3,284 | ||||||||
Net debt | (8,256) | (15,280) | |||||||
Cash flow | |||||||||
Cash from operating activities | (5,842) | 39,706 | |||||||
CAPEX | |||||||||
Cash from investing activities | (2,422) | 12,381 | |||||||
Cash from financing activities | 22,348 | ||||||||
FCF | 84,584 | 52,188 | |||||||
Balance | |||||||||
Cash | 21,943 | 10,117 | |||||||
Long term investments | 51,960 | 52,633 | |||||||
Excess cash | 62,891 | 51,969 | |||||||
Stockholders' equity | 364,751 | 517,988 | |||||||
Invested Capital | 463,415 | 521,381 | |||||||
ROIC | 5.39% | 2.94% | |||||||
ROCE | 5.57% | 3.63% | |||||||
EV | |||||||||
Common stock shares outstanding | 487,504 | 470,800 | |||||||
Price | 6.00 50.75% | 3.98 -18.28% | |||||||
Market cap | 2,925,027 56.10% | 1,873,784 -18.28% | |||||||
EV | 2,883,882 | 1,858,504 | |||||||
EBITDA | 49,157 | 41,847 | |||||||
EV/EBITDA | 58.67 | 44.41 | |||||||
Interest | 2,179 | 2,665 | |||||||
Interest/NOPBT | 7.44% | 12.79% |