XSHG603517
Market cap1.26bUSD
Jan 08, Last price
15.00CNY
1D
-0.20%
1Q
-6.13%
IPO
-41.15%
Name
Juewei Food Co Ltd
Chart & Performance
Profile
Juewei Food Co., Ltd. operates as a marinated food chain company in China. The company was formerly known as Hunan Juewei Foods Co., Ltd. and changed its name to Juewei Food Co., Ltd. in April 2015. Juewei Food Co., Ltd. was founded in 2005 and is headquartered in Changsha, 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 | 7,261,327 9.64% | 6,622,840 1.13% | |||||||
Cost of revenue | 5,899,597 | 5,814,513 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,361,730 | 808,326 | |||||||
NOPBT Margin | 18.75% | 12.21% | |||||||
Operating Taxes | 223,408 | 173,391 | |||||||
Tax Rate | 16.41% | 21.45% | |||||||
NOPAT | 1,138,322 | 634,935 | |||||||
Net income | 344,306 46.63% | 234,806 -76.06% | |||||||
Dividends | (113,119) | (345,776) | |||||||
Dividend yield | 0.67% | 0.90% | |||||||
Proceeds from repurchase of equity | (206,004) | (243,979) | |||||||
BB yield | 1.23% | 0.63% | |||||||
Debt | |||||||||
Debt current | 833,530 | 488,679 | |||||||
Long-term debt | 364,485 | 351,049 | |||||||
Deferred revenue | 28,870 | ||||||||
Other long-term liabilities | 33,176 | 1 | |||||||
Net debt | (2,837,628) | (3,724,451) | |||||||
Cash flow | |||||||||
Cash from operating activities | 422,280 | 1,205,683 | |||||||
CAPEX | (634,812) | ||||||||
Cash from investing activities | (1,130,260) | ||||||||
Cash from financing activities | (69,960) | 614,319 | |||||||
FCF | 433,696 | 404,173 | |||||||
Balance | |||||||||
Cash | 1,316,606 | 1,863,409 | |||||||
Long term investments | 2,719,037 | 2,700,770 | |||||||
Excess cash | 3,672,577 | 4,233,037 | |||||||
Stockholders' equity | 4,328,855 | 4,103,943 | |||||||
Invested Capital | 4,227,634 | 3,390,091 | |||||||
ROIC | 29.89% | 19.80% | |||||||
ROCE | 17.03% | 10.73% | |||||||
EV | |||||||||
Common stock shares outstanding | 624,087 | 631,239 | |||||||
Price | 26.86 -56.03% | 61.09 -10.60% | |||||||
Market cap | 16,762,981 -56.53% | 38,562,372 -7.33% | |||||||
EV | 13,889,731 | 34,837,921 | |||||||
EBITDA | 1,714,863 | 1,138,544 | |||||||
EV/EBITDA | 8.10 | 30.60 | |||||||
Interest | 32,744 | 16,505 | |||||||
Interest/NOPBT | 2.40% | 2.04% |