Loading...
XSHG
603123
Market cap1.50bUSD
Jul 22, Last price  
13.37CNY
1D
-0.82%
1Q
52.28%
Jan 2017
27.33%
IPO
5.52%
Name

Beijing Cuiwei Tower Co Ltd

Chart & Performance

D1W1MN
XSHG:603123 chart
No data to show
P/E
—
P/S
2.95
EPS
—
Div Yield, %
—
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
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
3,660,331
-7.72%
3,966,477
13.41%
Cost of revenue
3,489,470
3,620,738
Unusual Expense (Income)
NOPBT
170,861
345,739
NOPBT Margin
4.67%
8.72%
Operating Taxes
24,557
Tax Rate
14.37%
NOPAT
146,304
345,739
Net income
Dividends
(51,918)
Dividend yield
0.46%
Proceeds from repurchase of equity
(88)
BB yield
0.00%
Debt
Debt current
241,134
430,162
Long-term debt
2,957,582
3,006,975
Deferred revenue
6,425
9,090
Other long-term liabilities
31,218
Net debt
168,074
21,660
Cash flow
Cash from operating activities
(245,474)
244,735
CAPEX
(95,052)
Cash from investing activities
281,995
Cash from financing activities
(297,055)
FCF
407,398
199,464
Balance
Cash
1,875,819
2,224,402
Long term investments
1,154,823
1,191,075
Excess cash
2,847,626
3,217,154
Stockholders' equity
688,162
1,452,087
Invested Capital
4,414,777
4,396,859
ROIC
3.32%
8.10%
ROCE
3.35%
5.91%
EV
Common stock shares outstanding
800,596
798,737
Price
10.65
-24.95%
14.19
74.11%
Market cap
8,526,347
-24.77%
11,334,073
76.66%
EV
8,712,694
11,379,077
EBITDA
476,095
671,925
EV/EBITDA
18.30
16.94
Interest
102,590
96,506
Interest/NOPBT
60.04%
27.91%