XSHG600055
Market cap1.37bUSD
Jan 15, Last price
14.33CNY
1D
-1.10%
1Q
8.56%
Jan 2017
10.72%
Name
Beijing Wandong Medical Technology Co Ltd
Chart & Performance
Profile
Beijing Wandong Medical Technology Co., Ltd. engages in the research and development, manufacturing, and sale of medical diagnostic service. It offers MRI solutions; radiological imaging solutions, including CT system, CGO series, DR system, DRF system, digital mammography, and mobile X-ray equipment. The company was formerly known as China Resources Wandong Medical Equipment Co., Ltd. The company was founded in 1955 and is based in Beijing, 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 | 1,236,670 10.30% | 1,121,204 -3.02% | |||||||
Cost of revenue | 991,433 | 961,783 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 245,237 | 159,421 | |||||||
NOPBT Margin | 19.83% | 14.22% | |||||||
Operating Taxes | 22,522 | 20,399 | |||||||
Tax Rate | 9.18% | 12.80% | |||||||
NOPAT | 222,714 | 139,022 | |||||||
Net income | 188,538 7.51% | 175,369 -4.27% | |||||||
Dividends | (84,367) | (70,306) | |||||||
Dividend yield | 0.71% | 0.55% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 6,260 | ||||||||
Long-term debt | 22,374 | 31,329 | |||||||
Deferred revenue | 26,637 | ||||||||
Other long-term liabilities | 38,801 | 17,207 | |||||||
Net debt | (3,779,646) | (3,531,706) | |||||||
Cash flow | |||||||||
Cash from operating activities | 208,218 | 185,408 | |||||||
CAPEX | (17,126) | ||||||||
Cash from investing activities | 59,970 | 150,198 | |||||||
Cash from financing activities | (86,785) | 2,024,965 | |||||||
FCF | 220,334 | 103,941 | |||||||
Balance | |||||||||
Cash | 3,440,843 | 3,341,791 | |||||||
Long term investments | 361,177 | 227,503 | |||||||
Excess cash | 3,740,186 | 3,513,234 | |||||||
Stockholders' equity | 2,061,105 | 1,951,098 | |||||||
Invested Capital | 2,809,507 | 2,791,271 | |||||||
ROIC | 7.95% | 6.67% | |||||||
ROCE | 5.03% | 3.36% | |||||||
EV | |||||||||
Common stock shares outstanding | 698,289 | 649,515 | |||||||
Price | 17.08 -12.59% | 19.54 -17.93% | |||||||
Market cap | 11,926,770 -6.03% | 12,691,530 -0.53% | |||||||
EV | 8,256,275 | 9,265,039 | |||||||
EBITDA | 285,596 | 194,124 | |||||||
EV/EBITDA | 28.91 | 47.73 | |||||||
Interest | 1,698 | 1,466 | |||||||
Interest/NOPBT | 0.69% | 0.92% |