Loading...
XSHG600809
Market cap32bUSD
Dec 20, Last price  
192.50CNY
1D
-0.38%
1Q
24.81%
Jan 2017
669.38%
Name

Shanxi Xinghuacun Fen Wine Factory Co.

Chart & Performance

D1W1MN
XSHG:600809 chart
P/E
22.50
P/S
9.00
EPS
8.56
Div Yield, %
1.72%
Shrs. gr., 5y
0.11%
Rev. gr., 5y
22.70%
Revenues
31.93b
+21.80%
837,257,7231,071,593,1261,518,640,9721,846,793,7691,584,519,2772,143,451,8663,016,625,0474,488,148,1036,478,763,9096,087,199,9483,916,067,3684,128,558,4544,404,948,3116,037,481,6999,381,937,87411,880,073,34213,989,804,85019,970,986,25826,213,860,71831,928,483,054
Net income
10.44b
+28.93%
88,973,149132,293,451261,326,295359,557,832245,171,673354,985,809494,490,329780,547,4801,327,314,482960,424,806355,758,196520,602,935605,125,960944,101,7311,466,733,7191,938,505,4513,079,233,6965,313,612,0168,095,872,13310,438,114,410
CFO
7.23b
-29.92%
47,710,583153,747,145390,593,12875,504,059589,704,430448,371,024814,767,0601,596,747,0671,039,204,9970416,261,349427,832,561585,922,001896,452,001965,920,9203,076,551,0842,009,820,4037,645,105,07710,310,203,9777,225,083,460
Dividend
Jul 05, 20244.37 CNY/sh
Earnings
Apr 24, 2025

Profile

Shanxi Xinghuacun Fen Wine Factory Co.,Ltd. produces and sells wine in China. The company was formerly known as Shanxi Xinghuacun Fen Win Factory. The company was founded in 1949 and is based in Fenyang, China. Shanxi Xinghuacun Fen Wine Factory Co.,Ltd. is a subsidiary of Shanxi Xinghuacun Fenjiu Group Co., Ltd.
URL
https://www.fenjiu.com.cn/
IPO date
Jan 06, 1994
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
31,928,483
21.80%
26,213,861
31.26%
19,970,986
42.75%
Cost of revenue
11,455,080
10,092,428
8,361,038
Unusual Expense (Income)
NOPBT
20,473,403
16,121,433
11,609,948
NOPBT Margin
64.12%
61.50%
58.13%
Operating Taxes
3,746,608
2,718,936
1,700,851
Tax Rate
18.30%
16.87%
14.65%
NOPAT
16,726,794
13,402,496
9,909,097
Net income
10,438,114
28.93%
8,095,872
52.36%
5,313,612
72.56%
Dividends
(2,196,132)
(174,302)
Dividend yield
0.63%
0.05%
Proceeds from repurchase of equity
(1,166)
10,728
8,572
BB yield
0.00%
0.00%
0.00%
Debt
Debt current
8,519
13,226
Long-term debt
1,067,318
14,703
31,736
Deferred revenue
22,100
25,209
Other long-term liabilities
140,385
17,395
25,074
Net debt
(19,761,047)
(12,237,145)
(12,131,367)
Cash flow
Cash from operating activities
7,225,083
10,310,204
7,645,105
CAPEX
(485,035)
Cash from investing activities
(10,219,984)
Cash from financing activities
(4,431,613)
FCF
16,144,340
11,325,327
12,205,776
Balance
Cash
19,176,634
12,260,366
12,176,329
Long term investments
1,651,731
Excess cash
19,231,941
10,949,673
11,177,780
Stockholders' equity
27,634,849
21,277,147
15,301,622
Invested Capital
9,717,173
9,485,361
3,719,323
ROIC
174.21%
203.00%
219.63%
ROCE
70.72%
78.71%
77.74%
EV
Common stock shares outstanding
1,219,021
1,218,796
1,217,239
Price
230.74
-19.04%
284.99
-9.75%
315.78
17.80%
Market cap
281,276,994
-19.02%
347,344,624
-9.64%
384,379,631
17.83%
EV
261,954,109
335,532,158
372,612,298
EBITDA
21,077,480
16,336,124
11,790,273
EV/EBITDA
12.43
20.54
31.60
Interest
42,154
1,041
992
Interest/NOPBT
0.21%
0.01%
0.01%