XSHE300401
Market cap1.08bUSD
Jan 14, Last price
14.62CNY
1D
1.67%
1Q
2.74%
Jan 2017
-3.74%
IPO
558.56%
Name
Zhejiang Garden Biopharmaceutical Co Ltd
Chart & Performance
Profile
Zhejiang Garden Bio-chemical High-tech Co., Ltd., together with its subsidiaries, manufactures and supplies vitamin D3, cholesterol, and calcifediol in China. Its products have applications in food additives, nutrition and health products, and medicine. The company was founded in 2000 and is based in Dongyang, 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 | 1,094,652 -22.78% | 1,417,512 26.89% | |||||||
Cost of revenue | 802,922 | 917,619 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 291,730 | 499,893 | |||||||
NOPBT Margin | 26.65% | 35.27% | |||||||
Operating Taxes | 18,696 | 58,760 | |||||||
Tax Rate | 6.41% | 11.75% | |||||||
NOPAT | 273,033 | 441,133 | |||||||
Net income | 192,349 -49.87% | 383,723 -20.68% | |||||||
Dividends | (77,141) | (102,147) | |||||||
Dividend yield | 1.09% | 1.31% | |||||||
Proceeds from repurchase of equity | (90,391) | ||||||||
BB yield | 1.27% | ||||||||
Debt | |||||||||
Debt current | 408,679 | 625,724 | |||||||
Long-term debt | 923,271 | 186,663 | |||||||
Deferred revenue | 42,525 | 63,598 | |||||||
Other long-term liabilities | 93,332 | 1 | |||||||
Net debt | (237,269) | 189,684 | |||||||
Cash flow | |||||||||
Cash from operating activities | 159,985 | 377,040 | |||||||
CAPEX | |||||||||
Cash from investing activities | |||||||||
Cash from financing activities | 1,040,336 | 43,990 | |||||||
FCF | 228,116 | 100,534 | |||||||
Balance | |||||||||
Cash | 1,502,870 | 554,909 | |||||||
Long term investments | 66,349 | 67,793 | |||||||
Excess cash | 1,514,487 | 551,827 | |||||||
Stockholders' equity | 2,560,229 | 2,618,453 | |||||||
Invested Capital | 2,846,450 | 2,846,249 | |||||||
ROIC | 9.59% | 16.47% | |||||||
ROCE | 6.62% | 14.71% | |||||||
EV | |||||||||
Common stock shares outstanding | 601,090 | 543,333 | |||||||
Price | 11.81 -17.93% | 14.39 0.07% | |||||||
Market cap | 7,098,876 -9.20% | 7,818,559 0.07% | |||||||
EV | 6,861,606 | 8,008,243 | |||||||
EBITDA | 425,089 | 560,877 | |||||||
EV/EBITDA | 16.14 | 14.28 | |||||||
Interest | 38,713 | 21,819 | |||||||
Interest/NOPBT | 13.27% | 4.36% |