XSHG600778
Market cap320mUSD
Dec 27, Last price
7.51CNY
1D
-6.01%
1Q
38.31%
Jan 2017
-33.30%
Name
Xinjiang Youhao Group Co Ltd
Chart & Performance
Profile
Xinjiang Youhao(Group)Co.,Ltd operates as a commercial retail enterprise in China. It operates shopping centers, department stores, supermarkets, electric appliance stores, and gourmet dining chain. The company was founded in 1958 and is based in Urumqi, 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 | 1,720,999 19.50% | 1,440,210 -27.00% | 1,972,756 0.89% | |||||||
Cost of revenue | 1,399,625 | 1,344,989 | 1,612,882 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 321,374 | 95,221 | 359,874 | |||||||
NOPBT Margin | 18.67% | 6.61% | 18.24% | |||||||
Operating Taxes | 253 | 44,057 | 16,192 | |||||||
Tax Rate | 0.08% | 46.27% | 4.50% | |||||||
NOPAT | 321,121 | 51,164 | 343,682 | |||||||
Net income | ||||||||||
Dividends | (45,791) | |||||||||
Dividend yield | 2.37% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 470,649 | 931,956 | 687,462 | |||||||
Long-term debt | 1,239,551 | 1,080,972 | 2,227,762 | |||||||
Deferred revenue | 2,726 | 3,620 | 829 | |||||||
Other long-term liabilities | 109,818 | 97,793 | 108,767 | |||||||
Net debt | 1,177,014 | 1,334,597 | 2,083,662 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 265,416 | 91,481 | 239,672 | |||||||
CAPEX | (57,866) | |||||||||
Cash from investing activities | (49,930) | 1,626 | ||||||||
Cash from financing activities | (191,192) | |||||||||
FCF | 425,973 | 548,734 | (624,695) | |||||||
Balance | ||||||||||
Cash | 291,972 | 273,047 | 417,556 | |||||||
Long term investments | 241,214 | 405,285 | 414,006 | |||||||
Excess cash | 447,136 | 606,321 | 732,924 | |||||||
Stockholders' equity | (166,377) | 485,181 | 484,338 | |||||||
Invested Capital | 1,806,372 | 1,501,652 | 2,239,898 | |||||||
ROIC | 19.41% | 2.73% | 17.92% | |||||||
ROCE | 19.48% | 4.77% | 13.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 309,336 | 311,491 | 311,491 | |||||||
Price | 6.25 -9.16% | 6.88 54.26% | 4.46 11.78% | |||||||
Market cap | 1,933,348 -9.79% | 2,143,061 54.26% | 1,389,251 11.78% | |||||||
EV | 3,125,062 | 3,492,358 | 3,487,614 | |||||||
EBITDA | 567,420 | 356,239 | 648,784 | |||||||
EV/EBITDA | 5.51 | 9.80 | 5.38 | |||||||
Interest | 81,359 | 75,611 | 97,705 | |||||||
Interest/NOPBT | 25.32% | 79.41% | 27.15% |