XSHG601933
Market cap7.48bUSD
Dec 25, Last price
6.43CNY
1D
2.86%
1Q
123.81%
Jan 2017
24.44%
IPO
-21.44%
Name
Yonghui Superstores Co Ltd
Chart & Performance
Profile
Yonghui Superstores Co., Ltd. operates various supermarkets in China. It operates approximately 1000 stores. The company was founded in 1995 and is based in Fuzhou, 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 | 78,642,172 -12.71% | 90,090,819 -1.07% | 91,061,894 -2.29% | |||||||
Cost of revenue | 70,394,631 | 88,872,232 | 91,439,005 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,247,540 | 1,218,588 | (377,111) | |||||||
NOPBT Margin | 10.49% | 1.35% | ||||||||
Operating Taxes | 103,312 | |||||||||
Tax Rate | 1.25% | |||||||||
NOPAT | 8,144,228 | 1,218,588 | (377,111) | |||||||
Net income | (1,329,052) | |||||||||
Dividends | (181,904) | (181,501) | (173,603) | |||||||
Dividend yield | 0.73% | 0.55% | 0.47% | |||||||
Proceeds from repurchase of equity | (225,285) | |||||||||
BB yield | 0.90% | |||||||||
Debt | ||||||||||
Debt current | 5,130,520 | 8,540,344 | 13,017,409 | |||||||
Long-term debt | 41,959,746 | 48,291,753 | 50,674,192 | |||||||
Deferred revenue | 99,471 | 104,500 | 118,370 | |||||||
Other long-term liabilities | 37,797 | 7,384 | 3,628 | |||||||
Net debt | 33,083,970 | 41,658,575 | 45,654,919 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,568,881 | 5,864,080 | 5,826,921 | |||||||
CAPEX | (671,446) | |||||||||
Cash from investing activities | 256,485 | |||||||||
Cash from financing activities | (6,572,187) | |||||||||
FCF | 11,470,539 | 4,326,739 | (21,895,992) | |||||||
Balance | ||||||||||
Cash | 6,575,041 | 8,506,767 | 10,724,046 | |||||||
Long term investments | 7,431,255 | 6,666,755 | 7,312,635 | |||||||
Excess cash | 10,074,188 | 10,668,981 | 13,483,586 | |||||||
Stockholders' equity | 3,051,297 | 11,299,995 | 11,502,881 | |||||||
Invested Capital | 29,329,512 | 30,591,459 | 38,358,712 | |||||||
ROIC | 27.18% | 3.53% | ||||||||
ROCE | 25.41% | 2.94% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 8,860,347 | 8,989,432 | 9,075,037 | |||||||
Price | 2.82 -22.74% | 3.65 -9.88% | 4.05 -43.59% | |||||||
Market cap | 24,986,180 -23.85% | 32,811,428 -10.73% | 36,753,900 -44.75% | |||||||
EV | 58,065,816 | 74,661,332 | 82,827,425 | |||||||
EBITDA | 11,234,617 | 4,504,832 | 3,068,418 | |||||||
EV/EBITDA | 5.17 | 16.57 | 26.99 | |||||||
Interest | 1,438,291 | 1,556,083 | 1,677,040 | |||||||
Interest/NOPBT | 17.44% | 127.70% |