XSHG601366
Market cap633mUSD
Jan 09, Last price
5.10CNY
1D
0.00%
1Q
-7.47%
IPO
-63.64%
Name
Liqun Commercial Group Co Ltd
Chart & Performance
Profile
Liqun Commercial Group Co.,Ltd. engages in the commercial retail chain business in China. It operates department stores, supermarkets, convenience stores, and electrical appliances stores. The company was formerly known as Qingdao Liqun Department Store Group Co., Ltd. and changed its name to Liqun Commercial Group Co.,Ltd. in January 2018. Liqun Commercial Group Co.,Ltd. was founded in 1997 and is based in Qingdao, 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 | 7,702,850 -2.00% | 7,860,175 -2.76% | |||||||
Cost of revenue | 6,805,280 | 7,051,145 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 897,570 | 809,030 | |||||||
NOPBT Margin | 11.65% | 10.29% | |||||||
Operating Taxes | 52,094 | 31,954 | |||||||
Tax Rate | 5.80% | 3.95% | |||||||
NOPAT | 845,476 | 777,076 | |||||||
Net income | 29,776 | ||||||||
Dividends | (84,963) | (127,460) | |||||||
Dividend yield | 1.04% | 2.44% | |||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 3,697,858 | 4,198,402 | |||||||
Long-term debt | 5,994,084 | 6,507,636 | |||||||
Deferred revenue | 34,948 | 26,154 | |||||||
Other long-term liabilities | 2,850 | 27,165 | |||||||
Net debt | 8,952,264 | 9,461,361 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,337,924 | 574,438 | |||||||
CAPEX | (381,776) | ||||||||
Cash from investing activities | (394,166) | ||||||||
Cash from financing activities | (963,378) | 16,710 | |||||||
FCF | 1,468,127 | 514,834 | |||||||
Balance | |||||||||
Cash | 713,558 | 726,340 | |||||||
Long term investments | 26,119 | 518,337 | |||||||
Excess cash | 354,535 | 851,668 | |||||||
Stockholders' equity | 1,863,045 | 2,593,203 | |||||||
Invested Capital | 11,527,361 | 11,721,736 | |||||||
ROIC | 7.27% | 6.96% | |||||||
ROCE | 7.31% | 6.34% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,488,799 | 834,049 | |||||||
Price | 5.47 -12.62% | 6.26 1.13% | |||||||
Market cap | 8,143,729 55.98% | 5,221,148 -15.88% | |||||||
EV | 17,129,422 | 14,717,674 | |||||||
EBITDA | 1,615,132 | 1,493,565 | |||||||
EV/EBITDA | 10.61 | 9.85 | |||||||
Interest | 184,406 | 174,174 | |||||||
Interest/NOPBT | 20.55% | 21.53% |