Loading...
XSHG
600132
Market cap3.74bUSD
Jul 11, Last price  
55.37CNY
1D
-0.07%
1Q
-5.90%
Jan 2017
200.11%
Name

Chongqing Brewery Co Ltd

Chart & Performance

D1W1MN
XSHG:600132 chart
No data to show
P/E
24.04
P/S
1.83
EPS
2.30
Div Yield, %
5.06%
Shrs. gr., 5y
—
Rev. gr., 5y
32.53%
Revenues
14.64b
-1.15%
1,490,453,4771,812,744,3491,958,087,1942,121,224,5952,260,376,3292,375,290,7482,694,944,9653,149,268,8103,386,847,3813,168,605,4323,323,745,2773,195,921,5153,175,519,5213,467,335,9303,581,923,73510,941,631,16313,119,310,68814,039,040,53914,814,836,40914,644,597,842
Net income
1.11b
-16.61%
78,831,857148,331,621159,280,395163,632,931181,478,933361,910,683153,614,665159,036,918158,738,58073,435,2330180,990,084329,463,234403,982,833656,927,3181,752,317,0952,399,156,1962,586,899,6411,336,597,3211,114,593,043
CFO
2.54b
-17.92%
286,129,580355,350,251310,447,466185,691,881492,506,210334,494,600356,469,040166,327,552557,899,829414,174,659448,312,450569,431,361820,031,926744,379,874705,779,8613,689,730,8753,564,787,1133,752,648,2583,096,948,8162,542,046,725
Dividend
Jun 19, 20242.8 CNY/sh

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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
14,644,598
-1.15%
14,814,836
5.53%
14,039,041
7.01%
Cost of revenue
10,583,639
10,366,374
9,604,545
Unusual Expense (Income)
NOPBT
4,060,959
4,448,463
4,434,495
NOPBT Margin
27.73%
30.03%
31.59%
Operating Taxes
670,547
664,122
711,879
Tax Rate
16.51%
14.93%
16.05%
NOPAT
3,390,412
3,784,341
3,722,616
Net income
1,114,593
-16.61%
1,336,597
-48.33%
2,586,900
7.83%
Dividends
(1,258,325)
(967,942)
Dividend yield
3.91%
1.57%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
24,006
Long-term debt
245,248
242,741
155,857
Deferred revenue
221,732
256,612
Other long-term liabilities
424,511
423,847
186,066
Net debt
(836,411)
(2,987,415)
(3,528,918)
Cash flow
Cash from operating activities
2,542,047
3,096,949
3,752,648
CAPEX
(919,404)
Cash from investing activities
(1,269,609)
Cash from financing activities
(2,742,703)
FCF
4,192,841
3,554,717
3,068,500
Balance
Cash
1,081,659
3,072,922
3,397,878
Long term investments
1
157,234
310,903
Excess cash
349,429
2,489,415
3,006,829
Stockholders' equity
2,200,233
3,652,149
3,623,023
Invested Capital
2,873,095
1,707,952
905,418
ROIC
148.02%
289.61%
386.37%
ROCE
125.76%
105.79%
112.13%
EV
Common stock shares outstanding
483,971
484,274
483,971
Price
63.02
-5.06%
66.38
-47.89%
127.38
-15.82%
Market cap
30,499,865
-5.12%
32,146,134
-47.86%
61,648,251
-15.82%
EV
30,931,892
30,670,667
59,686,200
EBITDA
4,636,877
4,963,281
4,938,906
EV/EBITDA
6.67
6.18
12.08
Interest
7,673
10,862
3,697
Interest/NOPBT
0.19%
0.24%
0.08%