Loading...
XSHG600132
Market cap4.26bUSD
Dec 26, Last price  
64.20CNY
1D
0.61%
1Q
-1.68%
Jan 2017
247.97%
Name

Chongqing Brewery Co Ltd

Chart & Performance

D1W1MN
XSHG:600132 chart
P/E
23.25
P/S
2.10
EPS
2.76
Div Yield, %
4.05%
Shrs. gr., 5y
-0.10%
Rev. gr., 5y
33.70%
Revenues
14.81b
+5.53%
1,251,236,1231,490,453,4771,812,744,3491,958,087,1942,121,224,5952,260,376,3292,375,290,7482,694,944,9653,149,268,8103,386,847,3813,168,605,4323,323,745,2773,195,921,5153,175,519,5213,467,335,9303,581,923,73510,941,631,16313,119,310,68814,039,040,53914,814,836,409
Net income
1.34b
-48.33%
65,952,43278,831,857148,331,621159,280,395163,632,931181,478,933361,910,683153,614,665159,036,918158,738,58073,435,2330180,990,084329,463,234403,982,833656,927,3181,752,317,0952,399,156,1962,586,899,6411,336,597,321
CFO
3.10b
-17.47%
179,208,426286,129,580355,350,251310,447,466185,691,881492,506,210334,494,600356,469,040166,327,552557,899,829414,174,659448,312,450569,431,361820,031,926744,379,874705,779,8613,689,730,8753,564,787,1133,752,648,2583,096,948,816
Dividend
Jun 19, 20242.8 CNY/sh
Earnings
May 30, 2025

Profile

Chongqing Brewery Co., Ltd. produces and sells beers and non-alcoholic beverages in China. The company was founded in 1993 and is based in Chongqing, China.
URL
https://carlsbergchina.com.cn/
IPO date
Oct 30, 1997
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
14,814,836
5.53%
14,039,041
7.01%
13,119,311
19.90%
Cost of revenue
10,366,374
9,604,545
9,047,714
Unusual Expense (Income)
NOPBT
4,448,463
4,434,495
4,071,596
NOPBT Margin
30.03%
31.59%
31.04%
Operating Taxes
664,122
711,879
541,924
Tax Rate
14.93%
16.05%
13.31%
NOPAT
3,784,341
3,722,616
3,529,673
Net income
1,336,597
-48.33%
2,586,900
7.83%
2,399,156
36.91%
Dividends
(1,258,325)
(967,942)
Dividend yield
3.91%
1.57%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
24,006
22,314
Long-term debt
242,741
155,857
33,902
Deferred revenue
256,612
254,684
Other long-term liabilities
423,847
186,066
195,532
Net debt
(2,987,415)
(3,528,918)
(2,800,067)
Cash flow
Cash from operating activities
3,096,949
3,752,648
3,564,787
CAPEX
(919,404)
Cash from investing activities
(1,269,609)
Cash from financing activities
(2,742,703)
FCF
3,554,717
3,068,500
3,359,889
Balance
Cash
3,072,922
3,397,878
2,856,283
Long term investments
157,234
310,903
Excess cash
2,489,415
3,006,829
2,200,317
Stockholders' equity
3,652,149
3,623,023
3,128,295
Invested Capital
1,707,952
905,418
1,021,533
ROIC
289.61%
386.37%
301.16%
ROCE
105.79%
112.13%
124.25%
EV
Common stock shares outstanding
484,274
483,971
483,971
Price
66.38
-47.89%
127.38
-15.82%
151.32
27.17%
Market cap
32,146,134
-47.86%
61,648,251
-15.82%
73,234,522
27.17%
EV
30,670,667
59,686,200
71,808,205
EBITDA
4,963,281
4,938,906
4,523,424
EV/EBITDA
6.18
12.08
15.87
Interest
10,862
3,697
14,187
Interest/NOPBT
0.24%
0.08%
0.35%