XSHG603309
Market cap447mUSD
Jan 09, Last price
11.29CNY
1D
-0.96%
1Q
-3.26%
Jan 2017
-42.01%
IPO
20.30%
Name
Well Lead Medical Co Ltd
Chart & Performance
Profile
Well Lead Medical Co., Ltd. engages in the research, production, and sale of medical catheters in anaesthesia, urology, respiratory, and hemodialysis areas. It also provides drainage suction nutrition products. Its products are used in hospitals, in division operations, therapies, and emergency and clinical care areas. The company markets and sells its products in China, North America, Europe, and Japan. Well Lead Medical Co., Ltd. was founded in 2004 and is headquartered in Guangzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,371,926 0.63% | 1,363,353 21.88% | |||||||
Cost of revenue | 943,968 | 1,039,785 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 427,957 | 323,567 | |||||||
NOPBT Margin | 31.19% | 23.73% | |||||||
Operating Taxes | 32,700 | 27,900 | |||||||
Tax Rate | 7.64% | 8.62% | |||||||
NOPAT | 395,258 | 295,667 | |||||||
Net income | 192,485 15.56% | 166,571 57.00% | |||||||
Dividends | (106,836) | (39,584) | |||||||
Dividend yield | 2.57% | 0.68% | |||||||
Proceeds from repurchase of equity | (1,061) | ||||||||
BB yield | 0.03% | ||||||||
Debt | |||||||||
Debt current | 90,073 | 122,969 | |||||||
Long-term debt | 315,035 | 169,629 | |||||||
Deferred revenue | 18,812 | 18,538 | |||||||
Other long-term liabilities | 28,812 | 1 | |||||||
Net debt | (320,958) | (411,360) | |||||||
Cash flow | |||||||||
Cash from operating activities | 233,512 | 391,126 | |||||||
CAPEX | (357,886) | ||||||||
Cash from investing activities | (335,450) | ||||||||
Cash from financing activities | 11,660 | ||||||||
FCF | 102,125 | 344,993 | |||||||
Balance | |||||||||
Cash | 446,951 | 703,959 | |||||||
Long term investments | 279,115 | ||||||||
Excess cash | 657,470 | 635,791 | |||||||
Stockholders' equity | 1,109,233 | 1,108,955 | |||||||
Invested Capital | 1,585,172 | 1,357,177 | |||||||
ROIC | 26.87% | 22.82% | |||||||
ROCE | 18.99% | 16.15% | |||||||
EV | |||||||||
Common stock shares outstanding | 291,644 | 289,632 | |||||||
Price | 14.23 -28.78% | 19.98 26.22% | |||||||
Market cap | 4,150,096 -28.28% | 5,786,852 40.60% | |||||||
EV | 3,848,956 | 5,391,385 | |||||||
EBITDA | 500,125 | 389,087 | |||||||
EV/EBITDA | 7.70 | 13.86 | |||||||
Interest | 9,124 | 7,867 | |||||||
Interest/NOPBT | 2.13% | 2.43% |