XSHG600594
Market cap407mUSD
Dec 27, Last price
3.78CNY
1D
2.16%
1Q
5.88%
Jan 2017
-77.30%
Name
Guizhou Yibai Pharmaceutical Co Ltd
Chart & Performance
Profile
Guizhou Yibai Pharmaceutical Co., Ltd. researches, develops, produces, and sells pharmaceutical products in China. It offers products in the form of capsules, tablets, granules, syrups, small-volume injections, freeze-dried powder injections, pills, and oral solutions in the areas of tumor system, cerebrovascular, respiratory system, rheumatism, digestive system, pediatric, gynecological, anti-infection, anti-inflammatory, analgesic, and other diseases. The company was founded in 1995 and is based in Guiyang, 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 | 2,777,902 1.56% | 2,735,263 -18.27% | 3,346,705 -1.95% | |||||||
Cost of revenue | 2,233,952 | 2,274,307 | 2,644,762 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 543,950 | 460,956 | 701,943 | |||||||
NOPBT Margin | 19.58% | 16.85% | 20.97% | |||||||
Operating Taxes | 40,964 | 46,261 | 79,574 | |||||||
Tax Rate | 7.53% | 10.04% | 11.34% | |||||||
NOPAT | 502,987 | 414,695 | 622,369 | |||||||
Net income | 103,399 | 243,772 10.86% | ||||||||
Dividends | (41,177) | (102,951) | ||||||||
Dividend yield | 0.91% | 1.60% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 446,045 | 705,466 | 574,608 | |||||||
Long-term debt | 447,945 | 401,631 | 340,756 | |||||||
Deferred revenue | 106,314 | 100,184 | 67,599 | |||||||
Other long-term liabilities | 194,385 | 649 | 1 | |||||||
Net debt | 157,859 | 477,279 | 324,261 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 377,610 | 345,299 | 934,211 | |||||||
CAPEX | (130,382) | |||||||||
Cash from investing activities | (115,594) | |||||||||
Cash from financing activities | (151,690) | 168,869 | ||||||||
FCF | 1,410,989 | 151,974 | 718,617 | |||||||
Balance | ||||||||||
Cash | 699,469 | 592,355 | 379,628 | |||||||
Long term investments | 36,662 | 37,462 | 211,475 | |||||||
Excess cash | 597,236 | 493,055 | 423,768 | |||||||
Stockholders' equity | 2,049,203 | 2,456,089 | 2,796,307 | |||||||
Invested Capital | 3,479,035 | 3,810,666 | 4,030,345 | |||||||
ROIC | 13.80% | 10.58% | 15.45% | |||||||
ROCE | 13.22% | 10.64% | 15.65% | |||||||
EV | ||||||||||
Common stock shares outstanding | 791,927 | 791,927 | 791,927 | |||||||
Price | 5.69 2.89% | 5.53 -31.98% | 8.13 55.75% | |||||||
Market cap | 4,506,067 2.89% | 4,379,359 -31.98% | 6,438,370 55.75% | |||||||
EV | 4,797,736 | 5,002,337 | 6,821,883 | |||||||
EBITDA | 745,059 | 642,433 | 851,885 | |||||||
EV/EBITDA | 6.44 | 7.79 | 8.01 | |||||||
Interest | 22,675 | 37,476 | 35,130 | |||||||
Interest/NOPBT | 4.17% | 8.13% | 5.00% |