XSHG600300
Market cap709mUSD
Dec 23, Last price
3.20CNY
1D
-6.43%
1Q
31.69%
Jan 2017
-52.10%
Name
V V Food & Beverage Co Ltd
Chart & Performance
Profile
V V Food & Beverage Co.,Ltd engages in the research and development, production, and sale of food and beverage products in China and internationally. Its products include soybean milk powder, vegetable protein beverage, dairy products, tea, and other products. The company also purchase, processes, stores, trades in grain products. The company offers its products under the VV, VV Liuchapine, Tianshan Snow, and Yiqingyuan brands. V V Food & Beverage Co.,Ltd was founded in 1992 and is based in Xuzhou, 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 | 4,035,650 -4.42% | 4,222,228 -7.57% | 4,568,175 -4.81% | |||||||
Cost of revenue | 3,301,952 | 3,625,612 | 3,933,683 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 733,699 | 596,616 | 634,492 | |||||||
NOPBT Margin | 18.18% | 14.13% | 13.89% | |||||||
Operating Taxes | 106,878 | 101,407 | 91,148 | |||||||
Tax Rate | 14.57% | 17.00% | 14.37% | |||||||
NOPAT | 626,820 | 495,210 | 543,344 | |||||||
Net income | 209,490 119.84% | 95,291 -57.33% | 223,305 -48.75% | |||||||
Dividends | (53,098) | (48,514) | (161,714) | |||||||
Dividend yield | 1.06% | 0.84% | 2.41% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 134,984 | 669,510 | 833,761 | |||||||
Long-term debt | 117,826 | 352,082 | 380,509 | |||||||
Deferred revenue | 52,601 | 61,117 | 62,884 | |||||||
Other long-term liabilities | 54,345 | 4,599 | 8,905 | |||||||
Net debt | (661,575) | 125,833 | 198,814 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 673,456 | 238,865 | 565,267 | |||||||
CAPEX | (62,034) | |||||||||
Cash from investing activities | 40,521 | |||||||||
Cash from financing activities | (588,588) | |||||||||
FCF | 1,095,797 | 509,948 | 1,074,886 | |||||||
Balance | ||||||||||
Cash | 661,469 | 584,306 | 687,287 | |||||||
Long term investments | 252,916 | 311,454 | 328,169 | |||||||
Excess cash | 712,602 | 684,648 | 787,047 | |||||||
Stockholders' equity | 3,216,654 | 3,114,156 | 3,135,670 | |||||||
Invested Capital | 2,802,985 | 3,391,438 | 3,483,009 | |||||||
ROIC | 20.24% | 14.41% | 16.17% | |||||||
ROCE | 20.76% | 14.57% | 14.80% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,611,464 | 1,617,142 | 1,617,142 | |||||||
Price | 3.11 -12.64% | 3.56 -14.22% | 4.15 -11.89% | |||||||
Market cap | 5,011,654 -12.95% | 5,757,026 -14.22% | 6,711,140 -11.89% | |||||||
EV | 4,409,242 | 5,947,960 | 6,965,709 | |||||||
EBITDA | 962,074 | 837,833 | 840,786 | |||||||
EV/EBITDA | 4.58 | 7.10 | 8.28 | |||||||
Interest | 25,641 | 56,578 | 66,351 | |||||||
Interest/NOPBT | 3.49% | 9.48% | 10.46% |