XSHG600199
Market cap1.20bUSD
Dec 23, Last price
13.36CNY
1D
-5.25%
1Q
20.36%
Jan 2017
45.53%
Name
Anhui Golden Seed Winery Co.
Chart & Performance
Profile
Anhui Golden Seed Winery Co., Ltd. produces and distributes liquors in China. It provides liquors and wines under the Golden Seed, Drunk Sanqiu, Yingzhou, Hetai, Zuisanqiu, and Seed brands. The company was founded in 1993 and is based in Fuyang, 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 | 1,469,427 23.92% | 1,185,752 -2.11% | 1,211,286 16.70% | |||||||
Cost of revenue | 1,164,184 | 1,166,053 | 1,191,795 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 305,244 | 19,699 | 19,491 | |||||||
NOPBT Margin | 20.77% | 1.66% | 1.61% | |||||||
Operating Taxes | 23,155 | 19,713 | 2,232 | |||||||
Tax Rate | 7.59% | 100.07% | 11.45% | |||||||
NOPAT | 282,089 | (14) | 17,259 | |||||||
Net income | (22,070) | |||||||||
Dividends | (1,097) | |||||||||
Dividend yield | 0.01% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 29,140 | 140,900 | ||||||||
Long-term debt | ||||||||||
Deferred revenue | 133,630 | 138,781 | 142,588 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (626,291) | (696,203) | (864,255) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 89,307 | |||||||||
CAPEX | (73,169) | |||||||||
Cash from investing activities | (63,821) | 52,283 | 330,118 | |||||||
Cash from financing activities | (62,780) | 71,583 | (24,900) | |||||||
FCF | 231,185 | (189,234) | (393,202) | |||||||
Balance | ||||||||||
Cash | 507,311 | 510,641 | 990,344 | |||||||
Long term investments | 118,980 | 214,702 | 14,811 | |||||||
Excess cash | 552,820 | 666,055 | 944,591 | |||||||
Stockholders' equity | 1,386,643 | 1,410,179 | 1,599,317 | |||||||
Invested Capital | 2,112,030 | 2,009,417 | 2,037,454 | |||||||
ROIC | 13.69% | 0.91% | ||||||||
ROCE | 11.34% | 0.73% | 0.65% | |||||||
EV | ||||||||||
Common stock shares outstanding | 735,653 | 657,797 | 657,797 | |||||||
Price | 18.52 -30.69% | 26.72 58.01% | 16.91 -12.88% | |||||||
Market cap | 13,624,286 -22.49% | 17,576,330 58.01% | 11,123,344 -12.88% | |||||||
EV | 13,010,083 | 16,889,856 | 10,267,783 | |||||||
EBITDA | 362,770 | 71,472 | 68,029 | |||||||
EV/EBITDA | 35.86 | 236.32 | 150.93 | |||||||
Interest | 964 | |||||||||
Interest/NOPBT | 0.32% |