Loading...
XSHG603123
Market cap1.03bUSD
Dec 24, Last price  
8.44CNY
1D
-0.47%
1Q
14.05%
Jan 2017
-19.62%
IPO
-33.39%
Name

Beijing Cuiwei Tower Co Ltd

Chart & Performance

D1W1MN
XSHG:603123 chart
P/E
—
P/S
2.04
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
8.63%
Rev. gr., 5y
-6.07%
Revenues
3.66b
-7.72%
2,719,376,1453,030,285,4073,853,419,5924,803,388,4194,947,867,5924,685,851,3886,141,543,7625,761,041,7395,379,602,5615,079,812,7425,007,298,2834,936,252,7814,092,923,4923,497,330,1503,966,476,9993,660,331,126
Net income
0k
134,911,05798,478,269104,140,549131,471,497148,069,275133,402,742166,090,202166,095,512112,105,779144,428,294174,633,642176,195,649201,461,440165,315,61000
CFO
-245m
L
380,981,965243,727,029297,823,182407,803,700508,204,467168,691,50048,097,572239,277,444214,921,501135,348,392197,955,208236,168,2750322,501,613244,734,965-245,474,183
Dividend
Jul 15, 20220.065 CNY/sh

Profile

Beijing Cuiwei Tower Co., Ltd. engages in the operation of department stores in China. It also operates contemporary malls, garden stores, shops, road stores, and supermarkets. The company was founded in 2003 and is based in Beijing, China.
URL
http://www.cwjt.com/
IPO date
May 03, 2012
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
3,660,331
-7.72%
3,966,477
13.41%
3,497,330
-14.55%
Cost of revenue
3,489,470
3,620,738
3,027,402
Unusual Expense (Income)
NOPBT
170,861
345,739
469,928
NOPBT Margin
4.67%
8.72%
13.44%
Operating Taxes
24,557
11,158
Tax Rate
14.37%
2.37%
NOPAT
146,304
345,739
458,769
Net income
165,316
-17.94%
Dividends
(51,918)
(25,560)
Dividend yield
0.46%
0.40%
Proceeds from repurchase of equity
(88)
BB yield
0.00%
Debt
Debt current
241,134
430,162
378,082
Long-term debt
2,957,582
3,006,975
2,480,942
Deferred revenue
6,425
9,090
2,342
Other long-term liabilities
31,218
2,550
Net debt
168,074
21,660
(553,950)
Cash flow
Cash from operating activities
(245,474)
244,735
322,502
CAPEX
(95,052)
Cash from investing activities
281,995
Cash from financing activities
(297,055)
64,277
FCF
407,398
199,464
(127,258)
Balance
Cash
1,875,819
2,224,402
2,700,662
Long term investments
1,154,823
1,191,075
712,312
Excess cash
2,847,626
3,217,154
3,238,108
Stockholders' equity
688,162
1,452,087
1,946,667
Invested Capital
4,414,777
4,396,859
4,136,821
ROIC
3.32%
8.10%
11.66%
ROCE
3.35%
5.91%
7.72%
EV
Common stock shares outstanding
800,596
798,737
787,217
Price
10.65
-24.95%
14.19
74.11%
8.15
12.57%
Market cap
8,526,347
-24.77%
11,334,073
76.66%
6,415,820
18.51%
EV
8,712,694
11,379,077
5,890,520
EBITDA
476,095
671,925
784,969
EV/EBITDA
18.30
16.94
7.50
Interest
102,590
96,506
89,194
Interest/NOPBT
60.04%
27.91%
18.98%