XSHG603027
Market cap1.54bUSD
Jan 09, Last price
11.04CNY
1D
-1.16%
1Q
-15.14%
Jan 2017
38.52%
IPO
327.91%
Name
Qianhe Condiment and Food Co Ltd
Chart & Performance
Profile
Qianhe Condiment and Food Co., Ltd. produces and sells various food products. It provides soy sauce, soy sauce powder, vinegar, cooking wine, caramel color, etc. The company was founded in 1996 and is based in Meishan, 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 | 3,206,798 31.62% | 2,436,472 26.55% | |||||||
Cost of revenue | 2,372,089 | 1,961,303 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 834,709 | 475,169 | |||||||
NOPBT Margin | 26.03% | 19.50% | |||||||
Operating Taxes | 98,763 | 57,708 | |||||||
Tax Rate | 11.83% | 12.14% | |||||||
NOPAT | 735,946 | 417,461 | |||||||
Net income | 530,448 54.22% | 343,953 55.35% | |||||||
Dividends | (104,271) | (67,098) | |||||||
Dividend yield | 0.65% | 0.34% | |||||||
Proceeds from repurchase of equity | (958) | ||||||||
BB yield | 0.01% | ||||||||
Debt | |||||||||
Debt current | 65,256 | ||||||||
Long-term debt | 75 | 147 | |||||||
Deferred revenue | 42,731 | 35,586 | |||||||
Other long-term liabilities | |||||||||
Net debt | (1,603,934) | (753,876) | |||||||
Cash flow | |||||||||
Cash from operating activities | 470,030 | 773,384 | |||||||
CAPEX | (498,591) | ||||||||
Cash from investing activities | 62,955 | ||||||||
Cash from financing activities | 626,546 | 51,739 | |||||||
FCF | 288,657 | 545,347 | |||||||
Balance | |||||||||
Cash | 1,604,009 | 819,280 | |||||||
Long term investments | 2 | ||||||||
Excess cash | 1,443,669 | 697,456 | |||||||
Stockholders' equity | 2,587,095 | 2,264,372 | |||||||
Invested Capital | 2,251,467 | 1,715,733 | |||||||
ROIC | 37.10% | 23.50% | |||||||
ROCE | 22.53% | 19.64% | |||||||
EV | |||||||||
Common stock shares outstanding | 996,708 | 958,539 | |||||||
Price | 16.17 -22.18% | 20.78 3.54% | |||||||
Market cap | 16,116,767 -19.09% | 19,918,432 3.54% | |||||||
EV | 14,512,833 | 19,164,556 | |||||||
EBITDA | 963,810 | 581,860 | |||||||
EV/EBITDA | 15.06 | 32.94 | |||||||
Interest | 146 | 1,376 | |||||||
Interest/NOPBT | 0.02% | 0.29% |