XSHG603058
Market cap507mUSD
Dec 25, Last price
8.90CNY
1D
-1.98%
1Q
20.11%
Jan 2017
-19.31%
IPO
18.04%
Name
GuiZhou YongJi Printing Co Ltd
Chart & Performance
Profile
GuiZhou YongJi Printing CO.,LTD engages in packaging and printing business in China. The company offers support services for smoke printing supplies, such as cigarette boxes and wrapping paper strips. It also engages in paper packaging design, plate making, gravure, offset printing, laser transfer, bronzing, holographic anti-counterfeiting, and other printing processes. The company was founded in 1997 and is based in Guiyang, 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 | 817,698 25.16% | 653,343 49.86% | 435,978 -0.65% | |||||||
Cost of revenue | 683,095 | 512,706 | 384,060 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 134,603 | 140,637 | 51,918 | |||||||
NOPBT Margin | 16.46% | 21.53% | 11.91% | |||||||
Operating Taxes | 12,325 | 4,379 | 24,486 | |||||||
Tax Rate | 9.16% | 3.11% | 47.16% | |||||||
NOPAT | 122,278 | 136,258 | 27,432 | |||||||
Net income | 100,152 165.11% | 37,778 -72.54% | 137,576 -12.95% | |||||||
Dividends | (112,108) | (103,674) | (153,993) | |||||||
Dividend yield | 2.95% | 3.43% | 3.82% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 20,000 | 16,558 | 107,381 | |||||||
Long-term debt | 304,305 | 231,816 | 112,183 | |||||||
Deferred revenue | 24,573 | 4,176 | 842 | |||||||
Other long-term liabilities | 27,168 | 27,168 | 27,168 | |||||||
Net debt | (122,523) | (243,716) | (335,925) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 37,979 | 100,231 | 36,703 | |||||||
CAPEX | (297,473) | |||||||||
Cash from investing activities | (146,950) | 13,119 | ||||||||
Cash from financing activities | 19,581 | 38,857 | ||||||||
FCF | (228,372) | 169,589 | (48,707) | |||||||
Balance | ||||||||||
Cash | 207,688 | 485,563 | 488,049 | |||||||
Long term investments | 239,141 | 6,528 | 67,441 | |||||||
Excess cash | 405,943 | 459,424 | 533,691 | |||||||
Stockholders' equity | 975,752 | 1,076,187 | 1,128,892 | |||||||
Invested Capital | 1,170,195 | 964,210 | 931,577 | |||||||
ROIC | 11.46% | 14.37% | 3.11% | |||||||
ROCE | 8.51% | 9.85% | 3.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 418,522 | 414,700 | 416,898 | |||||||
Price | 9.07 24.59% | 7.28 -24.72% | 9.67 37.36% | |||||||
Market cap | 3,795,996 25.74% | 3,019,015 -25.11% | 4,031,400 36.88% | |||||||
EV | 3,803,616 | 2,903,313 | 3,827,999 | |||||||
EBITDA | 182,883 | 184,048 | 96,169 | |||||||
EV/EBITDA | 20.80 | 15.77 | 39.80 | |||||||
Interest | 12,600 | 6,029 | 5,773 | |||||||
Interest/NOPBT | 9.36% | 4.29% | 11.12% |