XSHG601599
Market cap596mUSD
Dec 25, Last price
3.75CNY
1D
-3.60%
1Q
16.46%
Jan 2017
-59.06%
IPO
-25.55%
Name
Jiangsu Lugang Culture Co Ltd
Chart & Performance
Profile
Zhewen Pictures Group co.,ltd produces and sells yarns in China. The company offers worsted, half fine spinning, fancy, and coarse yarns; semi-worsted products; woolen products; worsted fabrics; formal suits; and business suits and shirts. It provides its products under the SINFONIA, ARMONIA, REGAL, LANIFICIO LA MALPENGA, and PALLADIO brand names. The company was founded in 1993 and is based in Zhangjiagang, 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 | 2,865,745 4.90% | 2,731,762 11.41% | 2,452,098 44.86% | |||||||
Cost of revenue | 2,595,217 | 2,460,229 | 2,281,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 270,528 | 271,533 | 170,698 | |||||||
NOPBT Margin | 9.44% | 9.94% | 6.96% | |||||||
Operating Taxes | 50,633 | 196,901 | ||||||||
Tax Rate | 18.72% | 115.35% | ||||||||
NOPAT | 219,895 | 271,533 | (26,203) | |||||||
Net income | 100,576 23.01% | 81,762 -4.13% | 85,285 | |||||||
Dividends | (14,211) | |||||||||
Dividend yield | 0.30% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 327,202 | 515,866 | 430,861 | |||||||
Long-term debt | 20,645 | 67,770 | 144,628 | |||||||
Deferred revenue | 187,157 | 221,700 | ||||||||
Other long-term liabilities | 153,971 | 1 | 6,474 | |||||||
Net debt | (948,681) | (767,867) | (361,364) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 136,349 | 317,083 | 452,387 | |||||||
CAPEX | (75,568) | |||||||||
Cash from investing activities | (19,883) | 191,825 | 248,462 | |||||||
Cash from financing activities | (187,024) | |||||||||
FCF | 294,352 | 474,797 | 642,813 | |||||||
Balance | ||||||||||
Cash | 1,143,327 | 1,199,185 | 844,758 | |||||||
Long term investments | 153,201 | 152,319 | 92,095 | |||||||
Excess cash | 1,153,241 | 1,214,915 | 814,248 | |||||||
Stockholders' equity | 126,209 | 1,248,139 | 1,223,452 | |||||||
Invested Capital | 1,782,240 | 779,283 | 1,088,922 | |||||||
ROIC | 17.17% | 29.07% | ||||||||
ROCE | 14.18% | 13.61% | 8.76% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,117,507 | 1,160,542 | 1,066,058 | |||||||
Price | 4.25 30.37% | 3.26 -2.69% | 3.35 20.50% | |||||||
Market cap | 4,749,404 25.53% | 3,783,368 5.94% | 3,571,293 43.90% | |||||||
EV | 3,822,975 | 3,045,245 | 3,216,189 | |||||||
EBITDA | 334,897 | 349,792 | 270,872 | |||||||
EV/EBITDA | 11.42 | 8.71 | 11.87 | |||||||
Interest | 20,419 | 27,230 | 50,885 | |||||||
Interest/NOPBT | 7.55% | 10.03% | 29.81% |