XSHE300233
Market cap592mUSD
Jan 10, Last price
11.45CNY
1D
-3.86%
1Q
-13.06%
Jan 2017
-53.02%
IPO
13.20%
Name
Shandong Jincheng Pharmaceutical Group Co Ltd
Chart & Performance
Profile
Shandong Jincheng Pharmaceutical Group Co., Ltd, together with its subsidiaries, researches and develops, produces, markets, and sells Cephalosporin intermediates in China and internationally. The company offers active pharmaceutical ingredients, biopharmaceuticals, medical intermediates, fine chemicals, finished dosages, and pharmaceutical products. It also provides animal nutrition and health care, as well as CMO and CDMO services. The company was founded in 2004 and is based in Zibo, 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 | 3,538,312 0.93% | 3,505,717 11.70% | |||||||
Cost of revenue | 2,939,565 | 2,780,343 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 598,747 | 725,374 | |||||||
NOPBT Margin | 16.92% | 20.69% | |||||||
Operating Taxes | 32,097 | 60,092 | |||||||
Tax Rate | 5.36% | 8.28% | |||||||
NOPAT | 566,651 | 665,282 | |||||||
Net income | 174,709 -36.09% | 273,365 153.15% | |||||||
Dividends | (83,520) | (76,477) | |||||||
Dividend yield | 1.31% | 0.87% | |||||||
Proceeds from repurchase of equity | 56,936 | ||||||||
BB yield | -0.65% | ||||||||
Debt | |||||||||
Debt current | 94,000 | 377,201 | |||||||
Long-term debt | 353,620 | 275,729 | |||||||
Deferred revenue | 61,595 | 65,996 | |||||||
Other long-term liabilities | 1 | 1 | |||||||
Net debt | (724,536) | (363,655) | |||||||
Cash flow | |||||||||
Cash from operating activities | 664,075 | 255,627 | |||||||
CAPEX | (342,899) | ||||||||
Cash from investing activities | (309,989) | ||||||||
Cash from financing activities | (243,311) | 3,829 | |||||||
FCF | 692,899 | 286,407 | |||||||
Balance | |||||||||
Cash | 1,024,635 | 859,028 | |||||||
Long term investments | 147,521 | 157,557 | |||||||
Excess cash | 995,240 | 841,299 | |||||||
Stockholders' equity | 1,289,048 | 1,311,965 | |||||||
Invested Capital | 3,291,574 | 3,479,461 | |||||||
ROIC | 16.74% | 20.17% | |||||||
ROCE | 13.58% | 16.31% | |||||||
EV | |||||||||
Common stock shares outstanding | 383,875 | 385,022 | |||||||
Price | 16.66 -26.83% | 22.77 -21.73% | |||||||
Market cap | 6,395,351 -27.05% | 8,766,941 -21.85% | |||||||
EV | 5,737,741 | 8,455,160 | |||||||
EBITDA | 910,410 | 981,139 | |||||||
EV/EBITDA | 6.30 | 8.62 | |||||||
Interest | 26,214 | 26,824 | |||||||
Interest/NOPBT | 4.38% | 3.70% |