XSHE300703
Market cap328mUSD
Jan 06, Last price
13.35CNY
1D
-2.63%
1Q
36.50%
IPO
-4.40%
Name
Cre8 Direct Ningbo Co Ltd
Chart & Performance
Profile
Cre8 Direct (NingBo) Co., Ltd. designs, develops, produces, and sells paper-based products in the United States, Japan, Australia, Europe, and internationally. Its primary paper products include stationery, storage, office supplies, scrapbooking, paper crafting, party, D.I.Y. products, dated goods, card making, and children's crafting. The company also produces journals, paper-based storage solutions, and gift packaging items. It serves retailers and large companies. The company was formerly known as Ningbo Chenglu Paper Products Manufacturing Co., Ltd. Cre8 Direct (NingBo) Co., Ltd. was founded in 2001 and is headquartered in Ningbo, 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 | 1,358,783 3.04% | 1,318,673 -4.65% | |||||||
Cost of revenue | 1,133,836 | 1,134,899 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 224,947 | 183,774 | |||||||
NOPBT Margin | 16.56% | 13.94% | |||||||
Operating Taxes | 12,542 | 9,021 | |||||||
Tax Rate | 5.58% | 4.91% | |||||||
NOPAT | 212,405 | 174,753 | |||||||
Net income | 76,740 2.40% | 74,943 691.65% | |||||||
Dividends | (38,916) | (9,061) | |||||||
Dividend yield | 1.91% | 0.51% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 37,148 | 199,152 | |||||||
Long-term debt | 216,156 | 175,439 | |||||||
Deferred revenue | 34,309 | 3,704 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (197,148) | 10,224 | |||||||
Cash flow | |||||||||
Cash from operating activities | 199,535 | 231,841 | |||||||
CAPEX | (68,466) | ||||||||
Cash from investing activities | (50,220) | ||||||||
Cash from financing activities | (42,624) | ||||||||
FCF | 346,722 | 314,651 | |||||||
Balance | |||||||||
Cash | 421,197 | 326,909 | |||||||
Long term investments | 29,255 | 37,458 | |||||||
Excess cash | 382,514 | 298,433 | |||||||
Stockholders' equity | 524,057 | 522,571 | |||||||
Invested Capital | 757,471 | 854,260 | |||||||
ROIC | 26.36% | 19.15% | |||||||
ROCE | 19.59% | 15.85% | |||||||
EV | |||||||||
Common stock shares outstanding | 181,720 | 179,577 | |||||||
Price | 11.24 13.65% | 9.89 -13.17% | |||||||
Market cap | 2,042,533 15.01% | 1,776,012 -13.19% | |||||||
EV | 1,888,391 | 1,817,810 | |||||||
EBITDA | 288,503 | 246,714 | |||||||
EV/EBITDA | 6.55 | 7.37 | |||||||
Interest | 13,243 | 16,768 | |||||||
Interest/NOPBT | 5.89% | 9.12% |