Loading...
XSHG600315
Market cap1.61bUSD
Dec 23, Last price  
17.55CNY
1D
-4.88%
1Q
18.02%
Jan 2017
-35.26%
Name

Shanghai Jahwa United Co Ltd

Chart & Performance

D1W1MN
XSHG:600315 chart
P/E
23.45
P/S
1.78
EPS
0.75
Div Yield, %
1.19%
Shrs. gr., 5y
0.15%
Rev. gr., 5y
-1.56%
Revenues
6.60b
-7.16%
1,668,957,5221,948,870,0482,159,134,4652,260,798,9252,493,498,0672,697,115,3343,093,956,6333,576,607,5624,504,122,5704,468,503,6875,334,659,3185,845,865,3225,321,198,2586,488,246,2127,137,947,3777,596,951,8227,032,385,6227,646,123,0067,106,312,8716,597,599,900
Net income
500m
+5.93%
47,323,27738,576,54673,766,187132,572,102185,039,023233,285,655275,630,725361,253,954614,632,224800,154,088897,920,8472,209,961,017216,016,693389,801,890540,379,997557,091,142430,201,656649,251,942472,039,277500,049,003
CFO
233m
-64.91%
71,692,2522,695,467411,693,385221,899,544329,581,687451,849,963328,641,354347,097,348832,913,7971,028,774,3371,129,569,111502,584,60753,997,559861,766,418894,674,627748,756,914643,434,435993,099,757664,892,976233,291,715
Dividend
Aug 16, 20240.23 CNY/sh

Profile

Shanghai Jahwa United Co., Ltd. produces and sells skin care, personal care, and home care products primarily in the People's Republic of China. The company offers fragrance skin care products, make-ups, perfumes, hair waxes, mousses, hand creams, floral water, body and hand wash products, products for babies, soaps, powders, summer portable products, shampoos, household cleaning products, and baby feeding accessories; facial skin care, facial cleaning, body care, and infant care products; mother care products; and dermatologist solutions. It provides its products under the VIVE, Maxam, Liushen, GF, Herborist, HomeAegis, Dr. Yu, GIVING, Herborist Derma, and Tommee Tippee brands. The company also operates e-commerce channels and cosmetics specialty stores. It also sells its products in department stores and supermarkets. The company was formerly known as HK Kwong Sang Hong and changed its name to Shanghai Jahwa United Co., Ltd. Shanghai Jahwa United Co., Ltd. was founded in 1898 and is headquartered in Shanghai, the People's Republic of China.
URL
https://www.jahwa.com.cn/
IPO date
Mar 15, 2001
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
6,597,600
-7.16%
7,106,313
-7.06%
7,646,123
8.73%
Cost of revenue
5,045,529
5,928,211
6,431,491
Unusual Expense (Income)
NOPBT
1,552,071
1,178,101
1,214,632
NOPBT Margin
23.52%
16.58%
15.89%
Operating Taxes
63,411
76,844
115,090
Tax Rate
4.09%
6.52%
9.48%
NOPAT
1,488,660
1,101,258
1,099,542
Net income
500,049
5.93%
472,039
-27.29%
649,252
50.92%
Dividends
(139,812)
(195,197)
(135,413)
Dividend yield
0.98%
0.91%
0.50%
Proceeds from repurchase of equity
(58,688)
(16,001)
4,404
BB yield
0.41%
0.07%
-0.02%
Debt
Debt current
353,463
426,533
151,202
Long-term debt
724,544
978,717
1,202,117
Deferred revenue
484,877
524,219
Other long-term liabilities
578,182
22,561
261,302
Net debt
(4,385,994)
(2,401,441)
(2,943,425)
Cash flow
Cash from operating activities
233,292
664,893
993,100
CAPEX
(119,281)
Cash from investing activities
(491,022)
Cash from financing activities
(499,048)
FCF
1,538,892
1,211,818
1,014,469
Balance
Cash
3,418,115
3,806,691
4,296,743
Long term investments
2,045,887
Excess cash
5,134,122
3,451,375
3,914,437
Stockholders' equity
6,405,447
6,213,906
5,948,021
Invested Capital
4,100,803
5,421,124
4,867,413
ROIC
31.27%
21.41%
23.53%
ROCE
16.81%
13.11%
13.64%
EV
Common stock shares outstanding
672,178
673,703
676,304
Price
21.18
-33.50%
31.85
-21.18%
40.41
16.35%
Market cap
14,236,740
-33.65%
21,457,442
-21.49%
27,329,449
17.23%
EV
9,850,746
19,056,002
24,386,024
EBITDA
1,759,364
1,391,607
1,445,543
EV/EBITDA
5.60
13.69
16.87
Interest
61,586
38,124
29,271
Interest/NOPBT
3.97%
3.24%
2.41%