XSHG600612
Market cap3.01bUSD
Jan 09, Last price
50.45CNY
1D
-2.11%
1Q
-13.17%
Jan 2017
37.25%
Name
Lao Feng Xiang Co Ltd
Chart & Performance
Profile
Lao Feng Xiang Co., Ltd. operates in the jewelry industry in the People's Republic of China and internationally. It designs, produces, and sells gold, silver, platinum, diamonds, jade, pearls, gold inlays, colored gemstones, enamel, red coral, and other jewelry, as well as K gold glasses, and craft travel souvenirs. The company was formerly known as China First Pencil Co., Ltd. and changed its name to Lao Feng Xiang Co., Ltd. in July 2009. Lao Feng Xiang Co., Ltd. was founded in 1848 and is based in Shanghai, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 71,435,641 13.37% | 63,010,144 7.36% | |||||||
Cost of revenue | 65,947,212 | 59,164,173 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 5,488,430 | 3,845,972 | |||||||
NOPBT Margin | 7.68% | 6.10% | |||||||
Operating Taxes | 1,003,621 | 760,129 | |||||||
Tax Rate | 18.29% | 19.76% | |||||||
NOPAT | 4,484,809 | 3,085,843 | |||||||
Net income | 2,214,395 -2.36% | 2,267,851 20.87% | |||||||
Dividends | (1,025,407) | (758,521) | |||||||
Dividend yield | 2.84% | 3.39% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 5,623,680 | 8,204,774 | |||||||
Long-term debt | 695,342 | 812,525 | |||||||
Deferred revenue | 28,958 | 31,747 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (3,450,935) | 3,209,260 | |||||||
Cash flow | |||||||||
Cash from operating activities | 7,211,580 | 964,083 | |||||||
CAPEX | (148,901) | ||||||||
Cash from investing activities | (428,852) | ||||||||
Cash from financing activities | (3,157,189) | ||||||||
FCF | 8,987,908 | 1,257,057 | |||||||
Balance | |||||||||
Cash | 9,612,643 | 5,808,039 | |||||||
Long term investments | 157,315 | ||||||||
Excess cash | 6,198,176 | 2,657,532 | |||||||
Stockholders' equity | 12,936,347 | 11,558,175 | |||||||
Invested Capital | 13,637,224 | 17,474,897 | |||||||
ROIC | 28.83% | 18.87% | |||||||
ROCE | 27.61% | 19.08% | |||||||
EV | |||||||||
Common stock shares outstanding | 523,118 | 523,118 | |||||||
Price | 69.00 61.21% | 42.80 -6.65% | |||||||
Market cap | 36,095,126 61.21% | 22,389,440 -6.65% | |||||||
EV | 34,805,299 | 27,452,108 | |||||||
EBITDA | 5,690,722 | 4,050,350 | |||||||
EV/EBITDA | 6.12 | 6.78 | |||||||
Interest | 260,588 | 321,796 | |||||||
Interest/NOPBT | 4.75% | 8.37% |