XSHE
300630
Market cap190mUSD
Mar 21, Last price
2.49CNY
Name
Hainan Poly Pharm Co Ltd
Chart & Performance
Profile
Hainan Poly Pharm. Co., Ltd. researches and develops, produces, and sells pharmaceutical products in China. The company offers APIs. The company offers formulations in various therapeutic areas, which include anti-allergy, non-steroid anti-inflammatory, antibiotic, and digestive drugs. Its products include desloratadine preparations in anti-allergy drugs, diclofenac preparations in non-steroidal anti-inflammatory drugs, azithromycin for injection and clarithromycin preparations in antibiotic drugs, and trimebutine maleate preparations in digestive drugs. The company was founded in 1992 and is based in Haikou, 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 | 1,304,483 -27.78% | 1,806,345 19.72% | |||||||
Cost of revenue | 1,102,106 | 1,284,254 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 202,377 | 522,090 | |||||||
NOPBT Margin | 15.51% | 28.90% | |||||||
Operating Taxes | (11,103) | 18,301 | |||||||
Tax Rate | 3.51% | ||||||||
NOPAT | 213,480 | 503,790 | |||||||
Net income | 85,923 -79.57% | 420,616 0.96% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (46,411) | (1) | |||||||
BB yield | 0.45% | 0.00% | |||||||
Debt | |||||||||
Debt current | 384,613 | 800,801 | |||||||
Long-term debt | 1,530,220 | 1,490,427 | |||||||
Deferred revenue | 153,504 | 116,981 | |||||||
Other long-term liabilities | (1) | 1 | |||||||
Net debt | 1,497,339 | 1,495,364 | |||||||
Cash flow | |||||||||
Cash from operating activities | 112,719 | 534,295 | |||||||
CAPEX | (548,146) | ||||||||
Cash from investing activities | (565,992) | ||||||||
Cash from financing activities | (26,716) | 742,872 | |||||||
FCF | 325,893 | (347,006) | |||||||
Balance | |||||||||
Cash | 401,591 | 777,705 | |||||||
Long term investments | 15,902 | 18,159 | |||||||
Excess cash | 352,269 | 705,546 | |||||||
Stockholders' equity | 1,780,687 | 2,158,701 | |||||||
Invested Capital | 4,619,376 | 4,422,217 | |||||||
ROIC | 4.72% | 13.02% | |||||||
ROCE | 4.03% | 10.05% | |||||||
EV | |||||||||
Common stock shares outstanding | 452,226 | 467,351 | |||||||
Price | 22.62 -8.27% | 24.66 -55.20% | |||||||
Market cap | 10,229,343 -11.24% | 11,524,870 -52.25% | |||||||
EV | 11,726,682 | 13,020,235 | |||||||
EBITDA | 382,258 | 633,653 | |||||||
EV/EBITDA | 30.68 | 20.55 | |||||||
Interest | 54,363 | 40,152 | |||||||
Interest/NOPBT | 26.86% | 7.69% |