XSHE300238
Market cap431mUSD
Jan 09, Last price
11.94CNY
1D
-1.16%
1Q
0.59%
Jan 2017
-64.20%
IPO
18.16%
Name
Guanhao Biotech Co Ltd
Chart & Performance
Profile
Guanhao Biotech Co.,Ltd. develops, manufactures, and markets regenerative medicine in China. It offers NormalGEN, a type of biological dura repair patch manufactured from animal tissue; GrandNeuro, an artificial dura patch for dura repairing; ThormalGEN, a biological surgical patch manufactured from animal tissue for surgical repairs; DermalGEN, a wound dressing product manufactured from animal tissue for use on burns, scalds, and wounds due to skin loss or trauma; and IREAL breast patch. The company was founded in 1999 and is based in Guangzhou, 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 | 404,179 7.13% | 377,285 -22.84% | |||||||
Cost of revenue | 258,581 | 317,709 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 145,598 | 59,576 | |||||||
NOPBT Margin | 36.02% | 15.79% | |||||||
Operating Taxes | 11,017 | 35,078 | |||||||
Tax Rate | 7.57% | 58.88% | |||||||
NOPAT | 134,581 | 24,498 | |||||||
Net income | 31,006 | ||||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 24,519 | 56,541 | |||||||
Long-term debt | 36,134 | 45,039 | |||||||
Deferred revenue | 22,848 | ||||||||
Other long-term liabilities | 20,647 | 2 | |||||||
Net debt | (85,576) | (57,260) | |||||||
Cash flow | |||||||||
Cash from operating activities | 54,150 | 70,984 | |||||||
CAPEX | (53,919) | ||||||||
Cash from investing activities | (51,110) | ||||||||
Cash from financing activities | (27,324) | ||||||||
FCF | 119,399 | 144,869 | |||||||
Balance | |||||||||
Cash | 105,136 | 126,280 | |||||||
Long term investments | 41,094 | 32,560 | |||||||
Excess cash | 126,021 | 139,976 | |||||||
Stockholders' equity | (80,322) | 296,539 | |||||||
Invested Capital | 605,823 | 376,514 | |||||||
ROIC | 27.40% | 4.50% | |||||||
ROCE | 27.45% | 11.42% | |||||||
EV | |||||||||
Common stock shares outstanding | 258,382 | 265,156 | |||||||
Price | 13.57 32.00% | 10.28 -44.52% | |||||||
Market cap | 3,506,239 28.63% | 2,725,801 -44.52% | |||||||
EV | 3,420,663 | 2,668,541 | |||||||
EBITDA | 174,604 | 92,619 | |||||||
EV/EBITDA | 19.59 | 28.81 | |||||||
Interest | 1,782 | 4,112 | |||||||
Interest/NOPBT | 1.22% | 6.90% |