XSHG603301
Market cap814mUSD
Dec 24, Last price
22.42CNY
1D
1.13%
1Q
8.52%
IPO
-41.00%
Name
ZHENDE MEDICAL CO LTD
Chart & Performance
Profile
Zhende Medical Co., Ltd. engages in the research and development, production, and sale of medical care and protective equipment. It offers medical wound dressing products, sensory control protection products, pressure therapy and immobilization products, and stoma and chronic wounds, and home care products. The company sells its products approximately in 73 countries, including Europe, the United States, and China. The company was founded in 1994 and is based in Shaoxing, 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 | 4,127,044 -32.76% | 6,137,634 20.54% | 5,091,572 -51.04% | |||||||
Cost of revenue | 3,489,890 | 4,835,827 | 3,985,599 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 637,154 | 1,301,807 | 1,105,973 | |||||||
NOPBT Margin | 15.44% | 21.21% | 21.72% | |||||||
Operating Taxes | 5,492 | 98,704 | 99,002 | |||||||
Tax Rate | 0.86% | 7.58% | 8.95% | |||||||
NOPAT | 631,661 | 1,203,103 | 1,006,971 | |||||||
Net income | 198,399 -70.82% | 679,878 14.10% | 595,862 -76.63% | |||||||
Dividends | (423,716) | (136,323) | (522,571) | |||||||
Dividend yield | 6.45% | 1.51% | 4.49% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 220,145 | 139,128 | 670,473 | |||||||
Long-term debt | 278,625 | 461,974 | 210,620 | |||||||
Deferred revenue | 231,984 | 176,001 | 173,902 | |||||||
Other long-term liabilities | 1 | 1 | 1 | |||||||
Net debt | (748,087) | (1,611,817) | (562,039) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 452,107 | 1,246,045 | 817,629 | |||||||
CAPEX | (599,235) | |||||||||
Cash from investing activities | (1,057,854) | |||||||||
Cash from financing activities | (423,284) | 455,998 | ||||||||
FCF | 333,267 | 1,172,740 | 426,583 | |||||||
Balance | ||||||||||
Cash | 1,207,412 | 2,174,775 | 1,363,521 | |||||||
Long term investments | 39,445 | 38,144 | 79,611 | |||||||
Excess cash | 1,040,504 | 1,906,037 | 1,188,554 | |||||||
Stockholders' equity | 3,648,974 | 3,993,529 | 3,559,250 | |||||||
Invested Capital | 5,255,420 | 4,468,044 | 4,243,161 | |||||||
ROIC | 12.99% | 27.62% | 26.99% | |||||||
ROCE | 10.09% | 20.36% | 20.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 268,107 | 237,328 | 226,563 | |||||||
Price | 24.52 -35.56% | 38.05 -25.93% | 51.37 -17.85% | |||||||
Market cap | 6,573,978 -27.20% | 9,030,347 -22.41% | 11,638,565 -8.74% | |||||||
EV | 6,064,695 | 7,633,846 | 11,449,386 | |||||||
EBITDA | 880,122 | 1,496,085 | 1,247,941 | |||||||
EV/EBITDA | 6.89 | 5.10 | 9.17 | |||||||
Interest | 30,913 | 33,539 | 25,073 | |||||||
Interest/NOPBT | 4.85% | 2.58% | 2.27% |