XSHG600566
Market cap3.78bUSD
Dec 24, Last price
30.09CNY
1D
2.24%
1Q
15.95%
Jan 2017
-3.74%
Name
Hubei Jumpcan Pharmaceutical Co Ltd
Chart & Performance
Profile
Hubei Jumpcan Pharmaceutical Co., Ltd. engages in the research, development, manufacturing, and trading of Chinese traditional medicines, western medicines, daily use chemical based Chinese traditional medicines, and Chinese medicine health products in China. The company offers Chinese and western medicines in the areas of pediatrics, gynecology, pneumology, gastroenterology, and geriatrics; oral and skin care products; and anti-fatigue, anti-aging, antioxidant, and immunity-enhancing Chinese medicine health products. It also develops Chinese and western medicines in the areas of detoxification, digestive system, respiratory system, nervous system, anti-infection, cardiovascular, narcotic analgesic, nutrition, musculoskeletal, and hemostasis. The company was formerly known as Hubei Hongcheng General Machinery Co., Ltd and changed its name to Hubei Jumpcan Pharmaceutical Co., Ltd. in March 2015. Hubei Jumpcan Pharmaceutical Co., Ltd. is based in Taixing, 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 | 9,654,537 7.32% | 8,996,367 17.90% | 7,630,510 23.77% | |||||||
Cost of revenue | 6,154,434 | 6,293,602 | 5,600,776 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,500,103 | 2,702,765 | 2,029,734 | |||||||
NOPBT Margin | 36.25% | 30.04% | 26.60% | |||||||
Operating Taxes | 470,027 | 336,197 | 233,219 | |||||||
Tax Rate | 13.43% | 12.44% | 11.49% | |||||||
NOPAT | 3,030,077 | 2,366,568 | 1,796,515 | |||||||
Net income | 2,822,781 30.04% | 2,170,750 26.27% | 1,719,176 34.60% | |||||||
Dividends | (811,111) | (604,030) | (399,716) | |||||||
Dividend yield | 2.82% | 2.44% | 1.57% | |||||||
Proceeds from repurchase of equity | (35,665) | |||||||||
BB yield | 0.12% | |||||||||
Debt | ||||||||||
Debt current | 1,043,077 | 400,444 | 629,101 | |||||||
Long-term debt | 2,869 | 404 | 2,033 | |||||||
Deferred revenue | 71,433 | 78,192 | 84,634 | |||||||
Other long-term liabilities | 820 | 1,060 | 1,353 | |||||||
Net debt | (10,264,278) | (7,462,644) | (4,862,862) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,463,959 | 2,620,833 | 1,894,329 | |||||||
CAPEX | (301,645) | |||||||||
Cash from investing activities | (476,350) | |||||||||
Cash from financing activities | (150,689) | (117,582) | ||||||||
FCF | 3,194,219 | 2,715,425 | 1,838,878 | |||||||
Balance | ||||||||||
Cash | 10,916,253 | 7,863,492 | 5,493,996 | |||||||
Long term investments | 393,972 | |||||||||
Excess cash | 10,827,498 | 7,413,674 | 5,112,471 | |||||||
Stockholders' equity | 9,319,933 | 7,304,102 | 5,872,842 | |||||||
Invested Capital | 5,165,695 | 4,230,583 | 4,607,633 | |||||||
ROIC | 64.50% | 53.55% | 39.88% | |||||||
ROCE | 23.98% | 23.19% | 20.64% | |||||||
EV | ||||||||||
Common stock shares outstanding | 916,487 | 908,266 | 899,066 | |||||||
Price | 31.43 15.47% | 27.22 -3.95% | 28.34 40.09% | |||||||
Market cap | 28,805,199 16.51% | 24,722,988 -2.97% | 25,479,537 50.88% | |||||||
EV | 18,560,342 | 17,332,165 | 20,630,845 | |||||||
EBITDA | 3,804,210 | 3,011,566 | 2,323,540 | |||||||
EV/EBITDA | 4.88 | 5.76 | 8.88 | |||||||
Interest | 17,584 | 30,409 | 34,899 | |||||||
Interest/NOPBT | 0.50% | 1.13% | 1.72% |