XSHG601116
Market cap844mUSD
Dec 26, Last price
11.25CNY
1D
3.40%
1Q
28.72%
Jan 2017
-73.56%
IPO
-42.95%
Name
Sanjiang Shopping Club Co Ltd
Chart & Performance
Profile
Sanjiang Shopping Club Co., Ltd. operates a chain of supermarkets in Zhejiang province, the People's Republic of China. It also provides online shopping services. The company was founded in 1995 and is based in Ningbo, the People's Republic of China.
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 | 3,896,289 -3.17% | 4,023,932 2.53% | 3,924,649 -8.73% | |||||||
Cost of revenue | 3,191,930 | 3,763,778 | 3,762,580 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 704,359 | 260,154 | 162,069 | |||||||
NOPBT Margin | 18.08% | 6.47% | 4.13% | |||||||
Operating Taxes | 49,193 | 58,688 | 36,735 | |||||||
Tax Rate | 6.98% | 22.56% | 22.67% | |||||||
NOPAT | 655,166 | 201,466 | 125,334 | |||||||
Net income | 137,699 -11.61% | 155,780 76.44% | 88,292 -27.84% | |||||||
Dividends | (109,536) | (109,536) | (109,536) | |||||||
Dividend yield | 1.83% | 1.76% | 2.12% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 80,621 | 82,451 | ||||||||
Long-term debt | 465,101 | 575,676 | 690,525 | |||||||
Deferred revenue | 6,935 | 2,402 | ||||||||
Other long-term liabilities | 5,306 | |||||||||
Net debt | (1,869,820) | 85,389 | (2,182,718) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 362,128 | 354,651 | 308,027 | |||||||
CAPEX | (163,653) | |||||||||
Cash from investing activities | (207,858) | 57,864 | ||||||||
Cash from financing activities | (229,040) | |||||||||
FCF | 168,641 | 772,230 | (256,856) | |||||||
Balance | ||||||||||
Cash | 2,321,093 | 570,908 | 2,831,010 | |||||||
Long term investments | 13,828 | 2 | 124,683 | |||||||
Excess cash | 2,140,106 | 369,712 | 2,759,460 | |||||||
Stockholders' equity | 1,007,994 | 1,162,966 | 1,118,921 | |||||||
Invested Capital | 2,407,019 | 3,107,376 | 2,353,332 | |||||||
ROIC | 23.76% | 7.38% | 5.70% | |||||||
ROCE | 20.63% | 7.48% | 4.67% | |||||||
EV | ||||||||||
Common stock shares outstanding | 550,797 | 547,678 | 547,678 | |||||||
Price | 10.86 -4.32% | 11.35 20.49% | 9.42 -9.86% | |||||||
Market cap | 5,981,660 -3.77% | 6,216,150 20.49% | 5,159,131 -9.86% | |||||||
EV | 4,111,839 | 6,301,539 | 2,976,413 | |||||||
EBITDA | 874,976 | 428,704 | 327,767 | |||||||
EV/EBITDA | 4.70 | 14.70 | 9.08 | |||||||
Interest | 25,618 | 19,959 | 23,528 | |||||||
Interest/NOPBT | 3.64% | 7.67% | 14.52% |