XSHG600272
Market cap354mUSD
Jan 08, Last price
14.21CNY
1D
0.85%
1Q
23.57%
Jan 2017
-26.22%
Name
Shanghai Kai Kai Industry Co Ltd
Chart & Performance
Profile
Shanghai Kai Kai Industry Company Limited engages in the production, wholesale, and retail of shirts and sweaters, and Chinese and Western medicines in China. The company was founded in 1993 and is headquartered in Shanghai, 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 | 925,070 3.46% | 894,172 33.49% | |||||||
Cost of revenue | 762,038 | 783,433 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 163,032 | 110,739 | |||||||
NOPBT Margin | 17.62% | 12.38% | |||||||
Operating Taxes | 13,934 | 20,647 | |||||||
Tax Rate | 8.55% | 18.65% | |||||||
NOPAT | 149,099 | 90,091 | |||||||
Net income | 39,300 -1.57% | 39,928 143.80% | |||||||
Dividends | (12,944) | (6,561) | |||||||
Dividend yield | 0.46% | 0.28% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 10,009 | 54,528 | |||||||
Long-term debt | 6,810 | 10,372 | |||||||
Deferred revenue | 181,330 | 188,605 | |||||||
Other long-term liabilities | 2 | (3,052) | |||||||
Net debt | (259,110) | (353,339) | |||||||
Cash flow | |||||||||
Cash from operating activities | 578 | 79,343 | |||||||
CAPEX | (7,275) | ||||||||
Cash from investing activities | (82,356) | 24,237 | |||||||
Cash from financing activities | 23,866 | ||||||||
FCF | 155,158 | 112,074 | |||||||
Balance | |||||||||
Cash | 258,464 | 320,958 | |||||||
Long term investments | 17,466 | 97,281 | |||||||
Excess cash | 229,676 | 373,530 | |||||||
Stockholders' equity | 531,109 | 577,395 | |||||||
Invested Capital | 572,266 | 443,376 | |||||||
ROIC | 29.36% | 15.85% | |||||||
ROCE | 20.27% | 13.51% | |||||||
EV | |||||||||
Common stock shares outstanding | 245,626 | 243,000 | |||||||
Price | 11.34 18.37% | 9.58 16.69% | |||||||
Market cap | 2,785,396 19.65% | 2,327,940 16.69% | |||||||
EV | 2,537,655 | 1,984,270 | |||||||
EBITDA | 194,257 | 142,117 | |||||||
EV/EBITDA | 13.06 | 13.96 | |||||||
Interest | 2,296 | 1,505 | |||||||
Interest/NOPBT | 1.41% | 1.36% |