Jiangshan Oupai Door Industry Co Ltd

Chart & Performance

D1W1MN

P/E

7.35

P/S

0.77

EPS

2.22

Div Yield, %

10.92%

Shrs. gr., 5y

-0.21%

Rev. gr., 5y

23.85%

Revenues

3.74b

+16.49%

Net income

390m

CFO

424m

-18.93%

Dividend

Jun 19, 20241.78 CNY/sh

Profile

Jiangshan Oupai Door Industry Co., Ltd engages in the research and development, manufacture, processing, sale, and service of wooden doors in China. The company also offers cupboards and wardrobes. It also exports its products. The company is based in Jiangshan, China.

URL

https://www.oupaigroup.com/

IPO date

Feb 10, 2017

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title CNY in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title CNY in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	3,737,953 16.49%	3,208,920 1.63%
Cost of revenue	3,192,122	2,890,792
Unusual Expense (Income)
NOPBT	545,831	318,128
NOPBT Margin	14.60%	9.91%
Operating Taxes	(28,536)	27,443
Tax Rate		8.63%
NOPAT	574,367	290,685
Net income	389,926
Dividends	(277,063)	(77,748)
Dividend yield	5.31%	0.94%
Proceeds from repurchase of equity
BB yield
Debt
Debt current	880,621	10,182
Long-term debt	657,850	648,349
Deferred revenue	225,229	236,400
Other long-term liabilities	(1)	1
Net debt	344,935	(472,856)
Cash flow
Cash from operating activities	423,948	522,930
CAPEX	(101,403)
Cash from investing activities	(105,029)
Cash from financing activities	(175,075)
FCF	667,391	436,490
Balance
Cash	1,193,536	1,111,937
Long term investments	1	19,449
Excess cash	1,006,639	970,941
Stockholders' equity	1,191,015	1,034,044
Invested Capital	1,594,283	1,360,135
ROIC	38.88%	17.73%
ROCE	20.96%	13.42%
EV
Common stock shares outstanding	175,643	175,879
Price	29.69 -37.14%	47.23 26.52%
Market cap	5,214,828 -37.22%	8,306,767 21.47%
EV	5,613,240	7,890,349
EBITDA	678,452	433,691
EV/EBITDA	8.27	18.19
Interest	37,802	23,629
Interest/NOPBT	6.93%	7.43%