Loading...
XSHG603369
Market cap7.77bUSD
Dec 25, Last price  
45.44CNY
1D
1.98%
1Q
16.49%
Jan 2017
246.27%
IPO
69.39%
Name

Jiangsu King's Luck Brewery JS Co Ltd

Chart & Performance

D1W1MN
XSHG:603369 chart
P/E
18.07
P/S
5.61
EPS
2.52
Div Yield, %
1.63%
Shrs. gr., 5y
-0.12%
Rev. gr., 5y
21.98%
Revenues
10.10b
+28.05%
2,242,337,8282,593,756,8422,515,421,6782,399,737,8002,424,919,3032,554,378,0472,957,495,2423,740,919,3574,873,604,0545,121,586,9526,408,460,9527,888,032,94610,100,377,815
Net income
3.14b
+25.30%
533,150,594676,679,043681,297,444645,623,331685,251,481754,161,989895,876,9281,150,710,6831,458,097,9361,566,907,8172,029,127,9292,502,789,2913,136,042,999
CFO
2.80b
+0.74%
430,905,331736,988,519495,242,278473,260,125702,215,455924,566,2611,001,278,8361,121,011,7781,307,390,4391,118,767,7903,024,102,9112,779,747,9842,800,318,233
Dividend
Jun 12, 20241 CNY/sh
Earnings
Apr 28, 2025

Profile

Jiangsu King's Luck Brewery Joint-Stock Co., Ltd. produces and sells liquor and wine. The company offers its products primarily under the Gaogou, Jinshiyuan, and Guoyuan brands. Jiangsu King's Luck Brewery Joint-Stock Co., Ltd. was founded in 1996 and is based in Huai'an, China.
IPO date
Jul 03, 2014
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
10,100,378
28.05%
7,888,033
23.09%
6,408,461
25.13%
Cost of revenue
4,415,019
3,343,277
2,678,929
Unusual Expense (Income)
NOPBT
5,685,359
4,544,756
3,729,532
NOPBT Margin
56.29%
57.62%
58.20%
Operating Taxes
1,025,824
824,900
670,302
Tax Rate
18.04%
18.15%
17.97%
NOPAT
4,659,534
3,719,856
3,059,231
Net income
3,136,043
25.30%
2,502,789
23.34%
2,029,128
29.50%
Dividends
(923,066)
(735,962)
(998,082)
Dividend yield
1.52%
1.16%
1.46%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
900,000
600,250
579
Long-term debt
250
500
Deferred revenue
4,000
14,380
Other long-term liabilities
3,000
1
Net debt
(9,446,316)
(7,311,941)
(6,640,525)
Cash flow
Cash from operating activities
2,800,318
2,779,748
3,024,103
CAPEX
(2,194,367)
Cash from investing activities
(1,197,672)
Cash from financing activities
(623,498)
FCF
2,675,337
2,761,510
2,537,737
Balance
Cash
7,754,087
7,637,319
6,641,605
Long term investments
2,592,229
275,122
Excess cash
9,841,297
7,518,040
6,321,182
Stockholders' equity
12,365,489
10,781,316
9,013,663
Invested Capital
4,348,520
3,416,421
2,259,190
ROIC
120.01%
131.08%
124.71%
ROCE
39.51%
40.91%
42.76%
EV
Common stock shares outstanding
1,246,985
1,246,800
1,254,500
Price
48.75
-4.22%
50.90
-6.43%
54.40
-5.19%
Market cap
60,790,527
-4.21%
63,462,122
-7.01%
68,244,800
-5.19%
EV
51,344,211
56,150,181
61,604,275
EBITDA
5,835,116
4,683,682
3,846,382
EV/EBITDA
8.80
11.99
16.02
Interest
12,984
8,416
1,018
Interest/NOPBT
0.23%
0.19%
0.03%