XSHG603716
Market cap207mUSD
Dec 24, Last price
8.07CNY
1D
-3.24%
1Q
31.22%
Jan 2017
-77.59%
IPO
-33.74%
Name
Thalys Medical Technology Group Corp
Chart & Performance
Profile
Thalys Medical Technology Group Inc. engages in the medical intensive business and operation services in China. The company was formerly known as Thalys Medical Technology Inc. and changed its name to Thalys Medical Technology Group Inc. in September 2020. Thalys Medical Technology Group Inc. was founded in 2004 and is headquartered in Wuhan, 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 | 2,006,134 -13.10% | 2,308,632 -11.19% | 2,599,547 22.30% | |||||||
Cost of revenue | 1,868,759 | 2,089,212 | 2,293,298 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 137,376 | 219,419 | 306,249 | |||||||
NOPBT Margin | 6.85% | 9.50% | 11.78% | |||||||
Operating Taxes | (35,728) | 14,271 | ||||||||
Tax Rate | 4.66% | |||||||||
NOPAT | 173,104 | 219,419 | 291,978 | |||||||
Net income | (158,572) | |||||||||
Dividends | (38,796) | |||||||||
Dividend yield | 1.81% | |||||||||
Proceeds from repurchase of equity | (1) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 443,695 | 876,682 | 823,071 | |||||||
Long-term debt | 629,621 | 590,854 | 846,331 | |||||||
Deferred revenue | 65 | 145 | 149 | |||||||
Other long-term liabilities | 21,527 | 48,820 | 9,260 | |||||||
Net debt | 517,292 | 690,210 | 928,721 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 125,886 | 28,122 | ||||||||
CAPEX | (40,825) | |||||||||
Cash from investing activities | 15,194 | 159,710 | ||||||||
Cash from financing activities | (214,307) | 61,392 | ||||||||
FCF | 607,400 | 509,676 | (9,544) | |||||||
Balance | ||||||||||
Cash | 278,586 | 394,544 | 485,550 | |||||||
Long term investments | 277,438 | 382,783 | 255,132 | |||||||
Excess cash | 455,717 | 661,895 | 610,704 | |||||||
Stockholders' equity | 560,131 | 851,376 | 1,098,445 | |||||||
Invested Capital | 1,921,017 | 2,283,920 | 2,714,974 | |||||||
ROIC | 8.23% | 8.78% | 11.82% | |||||||
ROCE | 5.75% | 7.43% | 9.19% | |||||||
EV | ||||||||||
Common stock shares outstanding | 193,380 | 190,834 | 190,811 | |||||||
Price | 11.09 0.45% | 11.04 -23.28% | 14.39 -12.63% | |||||||
Market cap | 2,144,583 1.79% | 2,106,812 -23.27% | 2,745,766 -14.26% | |||||||
EV | 2,765,655 | 2,891,030 | 3,855,320 | |||||||
EBITDA | 212,086 | 303,773 | 402,530 | |||||||
EV/EBITDA | 13.04 | 9.52 | 9.58 | |||||||
Interest | 76,188 | 98,760 | 82,776 | |||||||
Interest/NOPBT | 55.46% | 45.01% | 27.03% |