XSHG
600873
Market cap4.28bUSD
Jul 14, Last price
10.89CNY
1D
0.93%
1Q
1.11%
Jan 2017
67.02%
Name
MeiHua Holdings Group Co Ltd
Chart & Performance
Profile
MeiHua Holdings Group Co.,Ltd provides amino acid nutrition and health solutions. Its products include food additives, including sodium glutamate, natamycin, disodium 5'-ribonucleotide, disodium inosinate, xanthan gum, pullulan, and trehalose; condiments, such as monosodium glutamate (MSG); amino acid for feed comprising valine, L-lysine sulphate and HCL, L-threonine, L-tryptophane, corn gluten meal for feedstuffs, corn husk powder, corn fiber feed, and boutique MSG residue. The company also provides pharmaceutical amino acids consisting of L-glutamine, L-leucine, L-isoleucine, L-valine, BCAA, L-proline, inosine, vernine, and adenosine; colloids; enteric, cellulose, gelatin, and pullulan capsules; and fertilizers, which include soil conditioners. MeiHua Holdings Group Co.,Ltd was founded in 2002 and is headquartered in Langfang, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 25,069,288 -9.69% | 27,760,612 -0.63% | 27,937,153 22.33% | |||||||
Cost of revenue | 20,904,656 | 23,161,721 | 21,790,667 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,164,633 | 4,598,891 | 6,146,486 | |||||||
NOPBT Margin | 16.61% | 16.57% | 22.00% | |||||||
Operating Taxes | 609,033 | 542,186 | 746,483 | |||||||
Tax Rate | 14.62% | 11.79% | 12.14% | |||||||
NOPAT | 3,555,599 | 4,056,705 | 5,400,003 | |||||||
Net income | 2,740,427 -13.85% | 3,180,950 -27.81% | 4,406,242 83.42% | |||||||
Dividends | (1,177,370) | (1,216,830) | ||||||||
Dividend yield | 4.11% | 3.88% | ||||||||
Proceeds from repurchase of equity | (896,190) | |||||||||
BB yield | 3.13% | |||||||||
Debt | ||||||||||
Debt current | 1,734,833 | 1,543,869 | 1,335,928 | |||||||
Long-term debt | 1,352,064 | 2,005,144 | 3,686,049 | |||||||
Deferred revenue | 381,021 | 384,988 | 429,899 | |||||||
Other long-term liabilities | 42,938 | 441,377 | 10,500 | |||||||
Net debt | (1,932,828) | (2,420,722) | (596,483) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,626,715 | 5,228,937 | 5,654,954 | |||||||
CAPEX | (1,333,258) | |||||||||
Cash from investing activities | (1,540,361) | |||||||||
Cash from financing activities | (3,140,355) | |||||||||
FCF | 3,081,016 | 4,193,038 | 4,940,149 | |||||||
Balance | ||||||||||
Cash | 4,873,090 | 5,241,073 | 4,509,225 | |||||||
Long term investments | 146,636 | 728,661 | 1,109,236 | |||||||
Excess cash | 3,766,261 | 4,581,704 | 4,221,603 | |||||||
Stockholders' equity | 13,223,429 | 13,130,307 | 11,677,690 | |||||||
Invested Capital | 14,317,555 | 13,569,111 | 14,382,219 | |||||||
ROIC | 25.50% | 29.03% | 38.79% | |||||||
ROCE | 23.00% | 25.31% | 32.72% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,915,348 | 3,000,896 | 3,081,288 | |||||||
Price | 10.03 5.03% | 9.55 -6.19% | 10.18 32.72% | |||||||
Market cap | 29,240,941 2.03% | 28,658,556 -8.64% | 31,367,513 32.79% | |||||||
EV | 27,308,113 | 26,237,835 | 30,771,030 | |||||||
EBITDA | 5,489,326 | 5,977,414 | 7,529,947 | |||||||
EV/EBITDA | 4.97 | 4.39 | 4.09 | |||||||
Interest | 80,472 | 126,554 | 149,374 | |||||||
Interest/NOPBT | 1.93% | 2.75% | 2.43% |