XSHG603079
Market cap345mUSD
Dec 25, Last price
14.11CNY
1D
-1.00%
1Q
38.25%
IPO
22.11%
Name
Zhejiang Shengda Bio-pharm Co Ltd
Chart & Performance
Profile
Zhejiang Shengda Bio-Pharm Co., Ltd. engages in the research, development, production, and sale of food and feed additives worldwide. The company offers vitamins, such as biotin and folic acid, etc.; biological fresh-keeping agents, including nisin and natamycin; and intermediate APIs. It also produces natural food preservatives. The company is based in Tiantai, 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 | 727,406 -1.44% | 738,019 -6.55% | 789,733 -8.95% | |||||||
Cost of revenue | 717,185 | 671,873 | 648,282 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,220 | 66,146 | 141,451 | |||||||
NOPBT Margin | 1.41% | 8.96% | 17.91% | |||||||
Operating Taxes | 8,894 | 6,084 | 8,219 | |||||||
Tax Rate | 87.02% | 9.20% | 5.81% | |||||||
NOPAT | 1,326 | 60,062 | 133,231 | |||||||
Net income | (54,063) -271.71% | 31,484 -58.44% | 75,756 -61.63% | |||||||
Dividends | (10,271) | (23,966) | (59,916) | |||||||
Dividend yield | 0.42% | 1.12% | 2.02% | |||||||
Proceeds from repurchase of equity | (10,576) | |||||||||
BB yield | 0.43% | |||||||||
Debt | ||||||||||
Debt current | 94,298 | 33,231 | 156,303 | |||||||
Long-term debt | 144,304 | 609 | 1,742 | |||||||
Deferred revenue | 5,464 | 7,583 | 6,946 | |||||||
Other long-term liabilities | 1 | 1 | ||||||||
Net debt | (98,833) | (347,578) | (367,403) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 64,421 | 40,718 | 74,460 | |||||||
CAPEX | (245,927) | |||||||||
Cash from investing activities | (241,519) | 2,546 | ||||||||
Cash from financing activities | 176,980 | |||||||||
FCF | (92,474) | 28,653 | 157,741 | |||||||
Balance | ||||||||||
Cash | 326,736 | 320,718 | 514,762 | |||||||
Long term investments | 10,700 | 60,700 | 10,686 | |||||||
Excess cash | 301,066 | 344,517 | 485,961 | |||||||
Stockholders' equity | 609,762 | 674,251 | 667,777 | |||||||
Invested Capital | 1,212,687 | 1,026,245 | 1,002,672 | |||||||
ROIC | 0.12% | 5.92% | 13.41% | |||||||
ROCE | 0.67% | 4.80% | 9.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 168,947 | 171,189 | 171,189 | |||||||
Price | 14.57 16.10% | 12.55 -27.46% | 17.30 -19.91% | |||||||
Market cap | 2,461,553 14.57% | 2,148,421 -27.46% | 2,961,569 -18.75% | |||||||
EV | 2,378,029 | 1,816,292 | 2,610,660 | |||||||
EBITDA | 82,833 | 134,393 | 212,769 | |||||||
EV/EBITDA | 28.71 | 13.51 | 12.27 | |||||||
Interest | 1,834 | 4,559 | 5,759 | |||||||
Interest/NOPBT | 17.95% | 6.89% | 4.07% |