XSHG600858
Market cap376mUSD
Jan 07, Last price
5.30CNY
1D
9.96%
1Q
19.64%
Jan 2017
-43.38%
Name
Inzone Group Co Ltd
Chart & Performance
Profile
Inzone Group Co.,Ltd operates as a retail group in China. It offers its products through department stores, supermarkets, and shopping centers, outlets, e-commerce, and other retail formats. The company was founded in 1984 and is based in Jinan, 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 | 5,539,115 2.97% | 5,379,469 -5.14% | |||||||
Cost of revenue | 3,797,844 | 4,654,396 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,741,270 | 725,073 | |||||||
NOPBT Margin | 31.44% | 13.48% | |||||||
Operating Taxes | 102,939 | 70,614 | |||||||
Tax Rate | 5.91% | 9.74% | |||||||
NOPAT | 1,638,331 | 654,459 | |||||||
Net income | 216,644 | ||||||||
Dividends | (180,525) | (185,331) | |||||||
Dividend yield | 6.53% | 5.51% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,582,006 | 2,562,427 | |||||||
Long-term debt | 4,693,268 | 4,877,551 | |||||||
Deferred revenue | 3,978 | 4,189 | |||||||
Other long-term liabilities | 3,404 | 1,433 | |||||||
Net debt | 3,726,274 | 4,284,617 | |||||||
Cash flow | |||||||||
Cash from operating activities | 552,174 | 1,135,025 | |||||||
CAPEX | (159,828) | ||||||||
Cash from investing activities | 289,777 | ||||||||
Cash from financing activities | (257,459) | ||||||||
FCF | 1,188,344 | 1,499,391 | |||||||
Balance | |||||||||
Cash | 1,628,441 | 1,085,897 | |||||||
Long term investments | 1,920,559 | 2,069,465 | |||||||
Excess cash | 3,272,044 | 2,886,388 | |||||||
Stockholders' equity | 1,721,721 | 1,464,921 | |||||||
Invested Capital | 6,019,709 | 6,000,582 | |||||||
ROIC | 27.26% | 10.09% | |||||||
ROCE | 22.49% | 9.71% | |||||||
EV | |||||||||
Common stock shares outstanding | 520,029 | 520,067 | |||||||
Price | 5.32 -17.77% | 6.47 24.66% | |||||||
Market cap | 2,766,552 -17.78% | 3,364,831 24.66% | |||||||
EV | 6,526,922 | 7,709,082 | |||||||
EBITDA | 2,282,085 | 1,262,842 | |||||||
EV/EBITDA | 2.86 | 6.10 | |||||||
Interest | 326,915 | 321,048 | |||||||
Interest/NOPBT | 18.77% | 44.28% |