XSHG600671
Market cap150mUSD
Dec 23, Last price
9.00CNY
1D
-4.86%
1Q
33.33%
Jan 2017
-70.79%
Name
Hangzhou TianMuShan Pharmaceutical Enterprise Co Ltd
Chart & Performance
Profile
Hangzhou TianMuShan Pharmaceutical Enterprise Co.,Ltd, together with its subsidiaries, engages in the pharmaceutical manufacturing and drug distribution businesses in China. The company produces and sells medicines and related health care products, including tablets, granules, pills, mixtures, oral liquids, syrups, eye drops, pills, soft capsules, tablets, granules, and other health foods. It is also involved in the sale of menthol and peppermint oil raw materials, Chinese medicine formulas, Chinese medicine pieces, fresh herbs, etc.; and provision of professional medical services, such as valet decoction and distribution, slicing, and powder grinding services, as well as Chinese medicine diagnosis and treatment services. In addition, the company engages in the software development, remote health management, commercial complex management, food, Internet information businesses, etc. Hangzhou TianMuShan Pharmaceutical Enterprise Co.,Ltd was founded in 1958 and is headquartered in Hangzhou, 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 | 121,779 11.82% | 108,906 -25.95% | 147,069 -28.82% | |||||||
Cost of revenue | 115,061 | 103,758 | 139,625 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,717 | 5,148 | 7,444 | |||||||
NOPBT Margin | 5.52% | 4.73% | 5.06% | |||||||
Operating Taxes | 2,985 | 842 | ||||||||
Tax Rate | 44.44% | 16.36% | ||||||||
NOPAT | 3,732 | 4,306 | 7,444 | |||||||
Net income | (38,275) | |||||||||
Dividends | (6,665) | |||||||||
Dividend yield | 0.47% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 102,639 | 108,541 | 108,208 | |||||||
Long-term debt | 14,463 | 14,926 | 9,103 | |||||||
Deferred revenue | 58,616 | 65,246 | 78,706 | |||||||
Other long-term liabilities | 1,148 | 1,430 | 3,682 | |||||||
Net debt | 19,140 | 81,075 | 95,019 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (20,429) | |||||||||
CAPEX | (8,956) | |||||||||
Cash from investing activities | (8,826) | |||||||||
Cash from financing activities | 84,825 | 56,056 | 34,520 | |||||||
FCF | 17,006 | 60,025 | 64,218 | |||||||
Balance | ||||||||||
Cash | 97,963 | 42,392 | 22,291 | |||||||
Long term investments | 2 | 2 | 2 | |||||||
Excess cash | 91,874 | 36,947 | 14,938 | |||||||
Stockholders' equity | (131,021) | 191,959 | 184,477 | |||||||
Invested Capital | 356,604 | 147,781 | 240,697 | |||||||
ROIC | 1.48% | 2.22% | 2.72% | |||||||
ROCE | 2.94% | 2.79% | 2.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 121,779 | 121,779 | 121,779 | |||||||
Price | 11.65 22.50% | 9.51 5.90% | 8.98 4.30% | |||||||
Market cap | 1,418,726 22.50% | 1,158,117 5.90% | 1,093,574 4.30% | |||||||
EV | 1,456,676 | 1,258,299 | 1,207,968 | |||||||
EBITDA | 21,731 | 23,493 | 19,748 | |||||||
EV/EBITDA | 67.03 | 53.56 | 61.17 | |||||||
Interest | 7,244 | 7,404 | 7,351 | |||||||
Interest/NOPBT | 107.84% | 143.84% | 98.76% |