XSHG600962
Market cap489mUSD
Dec 25, Last price
13.63CNY
1D
-2.01%
1Q
10.81%
Jan 2017
-33.35%
Name
SDIC Zhonglu Fruit Juice Co.
Chart & Performance
Profile
SDIC Zhonglu Fruit Juice Co.,Ltd. produces and sells fruit and vegetable juices in China. The company offers apple, sweet potato, pear, cucumber, and yacon juice products. It also exports its products. The company was founded in 1991 and is based in Beijing, China.
IPO date
Jun 22, 2004
Employees
Domiciled in
CN
Incorporated in
CN
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 | 1,477,022 -14.45% | 1,726,531 19.08% | 1,449,861 26.35% | |||||||
Cost of revenue | 1,289,503 | 1,519,714 | 1,364,412 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 187,519 | 206,817 | 85,449 | |||||||
NOPBT Margin | 12.70% | 11.98% | 5.89% | |||||||
Operating Taxes | 5,100 | 3,167 | ||||||||
Tax Rate | 2.72% | 1.53% | ||||||||
NOPAT | 182,419 | 203,650 | 85,449 | |||||||
Net income | 58,220 -36.79% | 92,105 | ||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,261,607 | 1,206,113 | 1,270,461 | |||||||
Long-term debt | 49,214 | 23,976 | 30,993 | |||||||
Deferred revenue | 1,783 | 2,371 | 2,584 | |||||||
Other long-term liabilities | 3,137 | 3,866 | 1,599 | |||||||
Net debt | 1,134,145 | 1,007,531 | 1,169,947 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (166,177) | 262,649 | 131,031 | |||||||
CAPEX | (16,651) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | 147,329 | |||||||||
FCF | (25,786) | 262,454 | 205,946 | |||||||
Balance | ||||||||||
Cash | 173,466 | 219,620 | 127,785 | |||||||
Long term investments | 3,210 | 2,939 | 3,721 | |||||||
Excess cash | 102,825 | 136,232 | 59,013 | |||||||
Stockholders' equity | 396,348 | 428,163 | 420,216 | |||||||
Invested Capital | 2,190,933 | 1,987,244 | 2,049,252 | |||||||
ROIC | 8.73% | 10.09% | 4.08% | |||||||
ROCE | 8.15% | 9.71% | 4.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 262,252 | 262,210 | 262,210 | |||||||
Price | 12.05 -8.57% | 13.18 24.22% | 10.61 15.45% | |||||||
Market cap | 3,160,135 -8.56% | 3,455,928 24.22% | 2,782,048 15.45% | |||||||
EV | 4,418,036 | 4,588,000 | 4,077,403 | |||||||
EBITDA | 230,961 | 259,319 | 140,244 | |||||||
EV/EBITDA | 19.13 | 17.69 | 29.07 | |||||||
Interest | 46,676 | 41,927 | 39,570 | |||||||
Interest/NOPBT | 24.89% | 20.27% | 46.31% |