XSHG601086
Market cap449mUSD
Jan 09, Last price
4.99CNY
1D
-1.77%
1Q
-3.85%
IPO
-0.40%
Name
Gansu Guofang Industry & Trade Group Ltd by Share Ltd
Chart & Performance
Profile
Gansu Guofang Industry & Trade (Group) Co., Ltd. operates department stores in China. The company operates through Guofong Department Store, Guofong Supermarket, and Guofong Electric brands. The company was founded in 1996 and is headquartered in Lanzhou, 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 | 969,627 28.58% | 754,115 -22.10% | |||||||
Cost of revenue | 717,480 | 612,186 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 252,147 | 141,929 | |||||||
NOPBT Margin | 26.00% | 18.82% | |||||||
Operating Taxes | 57,591 | 36,178 | |||||||
Tax Rate | 22.84% | 25.49% | |||||||
NOPAT | 194,556 | 105,751 | |||||||
Net income | 157,759 32.88% | 118,719 37.24% | |||||||
Dividends | (69,145) | (66,600) | |||||||
Dividend yield | 2.00% | 2.22% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 37,840 | ||||||||
Long-term debt | 408,311 | 457,857 | |||||||
Deferred revenue | 114 | ||||||||
Other long-term liabilities | 29 | 1 | |||||||
Net debt | (636,318) | (136,738) | |||||||
Cash flow | |||||||||
Cash from operating activities | 451,402 | 131,554 | |||||||
CAPEX | |||||||||
Cash from investing activities | 60,156 | ||||||||
Cash from financing activities | (113,389) | ||||||||
FCF | 244,862 | 186,646 | |||||||
Balance | |||||||||
Cash | 924,945 | 540,190 | |||||||
Long term investments | 119,683 | 92,246 | |||||||
Excess cash | 996,147 | 594,730 | |||||||
Stockholders' equity | 1,059,560 | 1,230,337 | |||||||
Invested Capital | 852,509 | 1,206,504 | |||||||
ROIC | 18.90% | 11.69% | |||||||
ROCE | 12.57% | 7.42% | |||||||
EV | |||||||||
Common stock shares outstanding | 657,328 | 666,000 | |||||||
Price | 5.25 16.67% | 4.50 13.64% | |||||||
Market cap | 3,450,972 15.15% | 2,997,000 13.64% | |||||||
EV | 2,814,654 | 2,860,262 | |||||||
EBITDA | 389,578 | 239,092 | |||||||
EV/EBITDA | 7.22 | 11.96 | |||||||
Interest | 15,317 | 3,583 | |||||||
Interest/NOPBT | 6.07% | 2.52% |