XSHE300760
Market cap41bUSD
Dec 20, Last price
250.26CNY
1D
-0.89%
1Q
9.82%
IPO
223.75%
Name
Shenzhen Mindray Bio-Medical Electronics Co Ltd
Chart & Performance
Profile
Shenzhen Mindray Bio-Medical Electronics Co., Ltd. provides medical devices and solutions worldwide. The company offers patient monitoring and life support products, such as patient monitoring systems, electrocardiographs, defibrillators, anesthesia machines, ventilators, infusion pumps, surgical lights, operating tables, medical supply units, endoscopes, and accessories, as well as emergency care, peri-operative care, critical care, and IT solutions. It also provides in-vitro diagnostics products, including hematology and chemistry analyzers and reagents, chemiluminescence immunoassay products, hemoglobin systems, flow cytometry products, and micro plate readers and washers, as well as coagulation, urinalysis, and microbiology solutions; medical imaging systems comprising ultrasound and radiology products; and veterinary products. The company was founded in 1991 and is headquartered in Shenzhen, the People's Republic of 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 | 34,931,901 15.04% | 30,365,644 20.17% | 25,269,581 20.18% | |||||||
Cost of revenue | 21,408,791 | 18,971,403 | 15,705,699 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 13,523,110 | 11,394,241 | 9,563,882 | |||||||
NOPBT Margin | 38.71% | 37.52% | 37.85% | |||||||
Operating Taxes | 1,432,517 | 1,342,834 | 1,013,039 | |||||||
Tax Rate | 10.59% | 11.79% | 10.59% | |||||||
NOPAT | 12,090,594 | 10,051,407 | 8,550,843 | |||||||
Net income | 11,582,226 20.56% | 9,607,174 20.07% | 8,001,554 20.19% | |||||||
Dividends | (10,669,617) | (4,232,875) | (3,039,228) | |||||||
Dividend yield | 3.03% | 1.11% | 0.66% | |||||||
Proceeds from repurchase of equity | (6,075) | (847,511) | ||||||||
BB yield | 0.00% | 0.22% | ||||||||
Debt | ||||||||||
Debt current | 192,877 | 97,217 | 85,085 | |||||||
Long-term debt | 363,527 | 278,615 | 304,305 | |||||||
Deferred revenue | 180,856 | 92,943 | 105,094 | |||||||
Other long-term liabilities | 3,850,328 | 2,560,933 | 2,048,221 | |||||||
Net debt | (21,495,043) | (24,597,699) | (15,162,005) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,062,025 | 12,141,148 | 8,998,649 | |||||||
CAPEX | (2,688,668) | (1,915,528) | (1,402,494) | |||||||
Cash from investing activities | (692,932) | (3,219,771) | (4,812,118) | |||||||
Cash from financing activities | (10,775,686) | (5,194,278) | (4,604,870) | |||||||
FCF | 10,018,476 | 8,893,230 | 7,548,446 | |||||||
Balance | ||||||||||
Cash | 18,787,180 | 23,185,663 | 15,361,063 | |||||||
Long term investments | 3,264,266 | 1,787,867 | 190,332 | |||||||
Excess cash | 20,304,851 | 23,455,248 | 14,287,916 | |||||||
Stockholders' equity | 26,153,425 | 24,991,440 | 19,617,346 | |||||||
Invested Capital | 17,371,885 | 10,860,862 | 14,597,032 | |||||||
ROIC | 85.65% | 78.96% | 70.05% | |||||||
ROCE | 35.73% | 33.03% | 32.88% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,211,821 | 1,210,444 | 1,214,786 | |||||||
Price | 291.02 -7.90% | 315.97 -17.02% | 380.80 -10.61% | |||||||
Market cap | 352,664,285 -7.79% | 382,464,036 -17.32% | 462,590,577 -10.68% | |||||||
EV | 331,429,892 | 358,248,230 | 447,461,096 | |||||||
EBITDA | 14,562,283 | 12,279,297 | 10,264,290 | |||||||
EV/EBITDA | 22.76 | 29.17 | 43.59 | |||||||
Interest | 85,899 | 10,687 | 8,634 | |||||||
Interest/NOPBT | 0.64% | 0.09% | 0.09% |