XSHE300640
Market cap254mUSD
Dec 25, Last price
5.95CNY
1D
-2.46%
1Q
38.69%
IPO
14.57%
Name
Profit Cultural and Creative Group Co Ltd
Chart & Performance
Profile
Profit Cultural and Creative Group Co., Ltd. engages in the research and development, designing, marketing, and sale of household products worldwide. It provides footwear for men, women, girls, boys, and toddlers; daily pack, outdoor, and business bags and cases, as well as bags for kids; clocks; and home decoration products, including furniture, wall decoration, storage item, tableware, cushion, motion sensor trash can, and metal wall decoration. Profit Cultural and Creative Group Co., Ltd. was founded in 1995 and is based in Fuzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 721,055 -13.92% | 837,702 3.84% | 806,701 43.98% | |||||||
Cost of revenue | 636,278 | 779,217 | 770,684 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 84,776 | 58,485 | 36,018 | |||||||
NOPBT Margin | 11.76% | 6.98% | 4.46% | |||||||
Operating Taxes | 5,609 | 9,228 | ||||||||
Tax Rate | 6.62% | 15.78% | ||||||||
NOPAT | 79,168 | 49,257 | 36,018 | |||||||
Net income | 26,378 -47.46% | 50,203 141.60% | 20,779 -46.73% | |||||||
Dividends | (39,480) | (14,195) | (14,343) | |||||||
Dividend yield | 1.98% | 0.85% | 0.75% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 155,039 | 72,868 | ||||||||
Long-term debt | 811 | 1,731 | ||||||||
Deferred revenue | 5,800 | 6,000 | 6,000 | |||||||
Other long-term liabilities | 6,000 | |||||||||
Net debt | (156,927) | (225,051) | (104,097) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 33,748 | 227,820 | ||||||||
CAPEX | (64,566) | |||||||||
Cash from investing activities | (62,149) | |||||||||
Cash from financing activities | (193,946) | 196,598 | 321,744 | |||||||
FCF | 21,770 | 10,394 | (109,568) | |||||||
Balance | ||||||||||
Cash | 156,927 | 375,407 | 172,930 | |||||||
Long term investments | 2 | 5,495 | 5,766 | |||||||
Excess cash | 120,875 | 339,017 | 138,360 | |||||||
Stockholders' equity | 404,045 | 446,782 | 390,649 | |||||||
Invested Capital | 703,351 | 647,354 | 622,358 | |||||||
ROIC | 11.72% | 7.76% | 7.25% | |||||||
ROCE | 10.29% | 5.93% | 4.77% | |||||||
EV | ||||||||||
Common stock shares outstanding | 311,058 | 297,056 | 268,810 | |||||||
Price | 6.42 14.64% | 5.60 -21.13% | 7.10 -2.74% | |||||||
Market cap | 1,996,994 20.05% | 1,663,516 -12.84% | 1,908,551 18.42% | |||||||
EV | 1,841,361 | 1,438,465 | 1,804,454 | |||||||
EBITDA | 101,568 | 69,390 | 42,179 | |||||||
EV/EBITDA | 18.13 | 20.73 | 42.78 | |||||||
Interest | 2,904 | 3,814 | 3,701 | |||||||
Interest/NOPBT | 3.43% | 6.52% | 10.28% |