XSHG600543
Market cap216mUSD
Dec 24, Last price
4.96CNY
1D
-7.12%
1Q
-15.36%
Jan 2017
-66.69%
Name
Gansu Mogao Industrial Development Co.
Chart & Performance
Profile
Gansu Mogao Industrial Development Co.,Ltd produces and sells wine in China. It offers dry red, white, ice wine, brandy, sparkling wine, and sweet wine series products. The company's principal products include Mogao brand wine, pharmaceutical products, and environmental protection products. Gansu Mogao Industrial Development Co.,Ltd. was founded in 1995 and is headquartered in Lanzhou, 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 | 198,485 83.25% | 108,315 -22.85% | 140,401 5.53% | |||||||
Cost of revenue | 197,203 | 138,320 | 155,540 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,282 | (30,005) | (15,139) | |||||||
NOPBT Margin | 0.65% | |||||||||
Operating Taxes | 55 | 101 | ||||||||
Tax Rate | 4.31% | |||||||||
NOPAT | 1,227 | (30,106) | (15,139) | |||||||
Net income | (41,439) | |||||||||
Dividends | (380) | |||||||||
Dividend yield | 0.02% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,856 | 3,291 | (32,630) | |||||||
Long-term debt | 22,407 | 28,697 | 7,315 | |||||||
Deferred revenue | 14,515 | 15,727 | 16,938 | |||||||
Other long-term liabilities | 2,944 | 961 | 1,030 | |||||||
Net debt | (24,606) | (180,090) | (302,247) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 29,559 | |||||||||
CAPEX | (3,010) | |||||||||
Cash from investing activities | (154,107) | 66,126 | ||||||||
Cash from financing activities | ||||||||||
FCF | (129,365) | 24,472 | 103,578 | |||||||
Balance | ||||||||||
Cash | 49,819 | 211,744 | 240,064 | |||||||
Long term investments | 1,049 | 334 | 36,868 | |||||||
Excess cash | 40,944 | 206,662 | 269,912 | |||||||
Stockholders' equity | 454,771 | 496,645 | 608,006 | |||||||
Invested Capital | 874,584 | 741,233 | 764,092 | |||||||
ROIC | 0.15% | |||||||||
ROCE | 0.14% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 321,120 | 321,120 | 321,120 | |||||||
Price | 6.04 -3.82% | 6.28 -9.90% | 6.97 -26.71% | |||||||
Market cap | 1,939,565 -3.82% | 2,016,634 -9.90% | 2,238,206 -26.71% | |||||||
EV | 2,048,610 | 1,836,544 | 1,935,959 | |||||||
EBITDA | 46,745 | 21,198 | 36,666 | |||||||
EV/EBITDA | 43.83 | 86.64 | 52.80 | |||||||
Interest | 200 | 89 | 1,475 | |||||||
Interest/NOPBT | 15.59% |