XSHG600285
Market cap1.69bUSD
Dec 23, Last price
22.17CNY
1D
-3.06%
1Q
13.23%
Jan 2017
73.75%
Name
Henan Lingrui Pharmaceutical Co Ltd
Chart & Performance
Profile
Henan Lingrui Pharmaceutical Co., Ltd. produces and sells medicines in China. The company offers its products in ten dosage forms, such as adhesive plasters, tablets, capsules, granules, tinctures, etc. covering approximately 100 product varieties. Its products include Tongluoqutong plasters, Peiyuantongnao capsules, Danlutongdu tablets, stomachache free tablets, Shenqi Hypoglycemic capsules, and others. Henan Lingrui Pharmaceutical Co., Ltd. was founded in 1992 and is based in Xinyang, 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 | 3,311,473 10.31% | 3,001,862 11.45% | 2,693,511 15.52% | |||||||
Cost of revenue | 2,363,744 | 2,441,672 | 2,126,741 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 947,729 | 560,190 | 566,770 | |||||||
NOPBT Margin | 28.62% | 18.66% | 21.04% | |||||||
Operating Taxes | 84,928 | 51,703 | 50,852 | |||||||
Tax Rate | 8.96% | 9.23% | 8.97% | |||||||
NOPAT | 862,800 | 508,487 | 515,918 | |||||||
Net income | 568,109 22.09% | 465,305 28.70% | 361,543 11.08% | |||||||
Dividends | (344,285) | (282,126) | (220,644) | |||||||
Dividend yield | 3.55% | 3.81% | 2.46% | |||||||
Proceeds from repurchase of equity | (787) | |||||||||
BB yield | 0.01% | |||||||||
Debt | ||||||||||
Debt current | 141,221 | 95,030 | 127,988 | |||||||
Long-term debt | 13,924 | 12,394 | 15,807 | |||||||
Deferred revenue | 39,784 | 38,553 | 42,779 | |||||||
Other long-term liabilities | 1 | 1 | 1 | |||||||
Net debt | (1,681,039) | (1,420,390) | (1,022,149) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 813,429 | 834,910 | 845,686 | |||||||
CAPEX | (21,198) | |||||||||
Cash from investing activities | (243,007) | |||||||||
Cash from financing activities | (272,734) | |||||||||
FCF | 921,755 | 534,647 | 593,759 | |||||||
Balance | ||||||||||
Cash | 1,499,101 | 1,329,717 | 1,081,437 | |||||||
Long term investments | 337,083 | 198,097 | 84,507 | |||||||
Excess cash | 1,670,610 | 1,377,720 | 1,031,268 | |||||||
Stockholders' equity | 2,185,042 | 2,363,285 | 2,154,787 | |||||||
Invested Capital | 1,316,054 | 1,224,955 | 1,358,088 | |||||||
ROIC | 67.91% | 39.37% | 38.12% | |||||||
ROCE | 31.45% | 21.28% | 23.54% | |||||||
EV | ||||||||||
Common stock shares outstanding | 566,410 | 568,170 | 566,681 | |||||||
Price | 17.11 31.21% | 13.04 -17.47% | 15.80 86.54% | |||||||
Market cap | 9,691,276 30.81% | 7,408,930 -17.25% | 8,953,564 86.17% | |||||||
EV | 8,017,894 | 5,996,087 | 7,939,001 | |||||||
EBITDA | 1,025,353 | 636,440 | 639,570 | |||||||
EV/EBITDA | 7.82 | 9.42 | 12.41 | |||||||
Interest | 589 | 775 | 1,503 | |||||||
Interest/NOPBT | 0.06% | 0.14% | 0.27% |