XSHG600882
Market cap1.26bUSD
Jan 09, Last price
18.79CNY
1D
2.57%
1Q
19.76%
Jan 2017
74.95%
Name
Shanghai Milkground Food Tech Co Ltd
Chart & Performance
Profile
Shanghai Milkground Food Tech Co., Ltd manufactures and sells cheese and liquid milk products to consumers and industrial clients in China. The company provides ready-to-eat nutrition series cheese sticks, adult shredded cheese sticks, children's growing cups, mozzarella cheese, cheese slices, cream cheese, butter, grilled cheese, etc., as well as milk and related products through distributors, self-operated e-commerce channels, large shopping malls, and supermarkets. Shanghai Milkground Food Tech Co., Ltd was founded in 1998 and is headquartered in Shanghai, 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 | 4,049,034 -16.16% | 4,829,538 7.84% | |||||||
Cost of revenue | 4,001,370 | 4,524,619 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 47,663 | 304,919 | |||||||
NOPBT Margin | 1.18% | 6.31% | |||||||
Operating Taxes | 4,019 | 64,736 | |||||||
Tax Rate | 8.43% | 21.23% | |||||||
NOPAT | 43,644 | 240,183 | |||||||
Net income | 63,440 -53.90% | 137,607 -10.89% | |||||||
Dividends | (15,473) | ||||||||
Dividend yield | 0.19% | ||||||||
Proceeds from repurchase of equity | (35,163) | ||||||||
BB yield | 0.43% | ||||||||
Debt | |||||||||
Debt current | 994,651 | 1,379,372 | |||||||
Long-term debt | 971,757 | 591,598 | |||||||
Deferred revenue | 38,157 | ||||||||
Other long-term liabilities | 39,916 | 1 | |||||||
Net debt | (834,860) | (1,184,416) | |||||||
Cash flow | |||||||||
Cash from operating activities | 279,154 | ||||||||
CAPEX | (293,845) | ||||||||
Cash from investing activities | 1,368,100 | ||||||||
Cash from financing activities | (591,314) | 698,777 | |||||||
FCF | (20,702) | (369,607) | |||||||
Balance | |||||||||
Cash | 2,595,656 | 3,155,385 | |||||||
Long term investments | 205,612 | ||||||||
Excess cash | 2,598,816 | 2,913,908 | |||||||
Stockholders' equity | 41,806 | 946,384 | |||||||
Invested Capital | 5,992,781 | 5,613,183 | |||||||
ROIC | 0.75% | 4.70% | |||||||
ROCE | 0.79% | 4.63% | |||||||
EV | |||||||||
Common stock shares outstanding | 503,488 | 507,775 | |||||||
Price | 16.07 -49.53% | 31.84 -43.14% | |||||||
Market cap | 8,091,058 -49.95% | 16,167,551 -38.31% | |||||||
EV | 7,256,198 | 15,791,454 | |||||||
EBITDA | 218,109 | 447,422 | |||||||
EV/EBITDA | 33.27 | 35.29 | |||||||
Interest | 42,580 | 39,206 | |||||||
Interest/NOPBT | 89.33% | 12.86% |