XSHG600211
Market cap1.65bUSD
Dec 25, Last price
37.31CNY
1D
1.44%
1Q
10.36%
Jan 2017
-3.28%
Name
Tibet Rhodiola Pharmaceutical Holding Co
Chart & Performance
Profile
Tibet Rhodiola Pharmaceutical Holding Co. engages in the research and development, production, and sale of pharmaceuticals in China and internationally. It offers biological products, Tibetan medicine, Chinese medicine, and chemical medicine products. The company was founded in 1999 and is based in Lhasa, 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 | 3,134,328 22.69% | 2,554,609 19.45% | 2,138,587 55.75% | |||||||
Cost of revenue | 1,968,341 | 1,691,534 | 1,483,428 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,165,987 | 863,075 | 655,159 | |||||||
NOPBT Margin | 37.20% | 33.79% | 30.64% | |||||||
Operating Taxes | 87,950 | 88,115 | 41,824 | |||||||
Tax Rate | 7.54% | 10.21% | 6.38% | |||||||
NOPAT | 1,078,037 | 774,960 | 613,334 | |||||||
Net income | 800,914 116.56% | 369,840 77.01% | 208,938 -50.03% | |||||||
Dividends | (482,983) | (83,803) | (126,448) | |||||||
Dividend yield | 3.07% | 0.94% | 0.97% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 499,985 | 487,103 | 536,789 | |||||||
Long-term debt | 1,125 | 2,289 | 3,725 | |||||||
Deferred revenue | 25,855 | 27,527 | 30,501 | |||||||
Other long-term liabilities | 1 | 2 | ||||||||
Net debt | (1,475,303) | (1,442,928) | (761,767) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,082,138 | 837,377 | 366,531 | |||||||
CAPEX | (21,689) | |||||||||
Cash from investing activities | (848,390) | |||||||||
Cash from financing activities | (485,895) | 376,670 | ||||||||
FCF | 881,226 | 1,054,180 | (17,734) | |||||||
Balance | ||||||||||
Cash | 2,375,127 | 1,932,320 | 1,302,280 | |||||||
Long term investments | (398,713) | |||||||||
Excess cash | 1,819,697 | 1,804,590 | 1,195,351 | |||||||
Stockholders' equity | 2,118,112 | 1,775,263 | 1,389,512 | |||||||
Invested Capital | 2,080,889 | 1,709,192 | 1,969,238 | |||||||
ROIC | 56.89% | 42.14% | 32.98% | |||||||
ROCE | 29.88% | 24.67% | 20.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 322,351 | 247,938 | 247,938 | |||||||
Price | 48.80 35.86% | 35.92 -31.40% | 52.36 -22.18% | |||||||
Market cap | 15,730,742 76.63% | 8,905,927 -31.40% | 12,982,025 -22.18% | |||||||
EV | 14,284,471 | 7,482,030 | 12,234,920 | |||||||
EBITDA | 1,227,728 | 932,316 | 736,607 | |||||||
EV/EBITDA | 11.63 | 8.03 | 16.61 | |||||||
Interest | 11,594 | 14,358 | 4,329 | |||||||
Interest/NOPBT | 0.99% | 1.66% | 0.66% |