XTAI1701
Market cap192mUSD
Aug 20, Last price
21.15TWD
Name
China Chemical & Pharmaceutical Co Ltd
Chart & Performance
Profile
China Chemical & Pharmaceutical Co., Ltd. engages in the research and development, manufacture, and sale of generic pharmaceutical and healthcare products for humans and animals. The company provides sexual function supplements; cardiovascular drugs, anti-lipidemia drugs, and peripheral circulation impediment relieving agents; diabetes treatment drugs, adrenocortico steroids, and weight control drugs; and anti-infection drugs, such as antibiotics, antifungal drugs, and anti-viral drugs. It also offers nutritional supplements comprising vitamins, liver toning agents, and electrolyte and calorie preparations; antipyretic, analgesic, and anti-inflammatory medicines; digestive drugs, intestinal improvement agents, and antispasmodics; cough suppressants, antihistamines, and asthma treatment agents; BPH drugs for the urinary system; hypnotic, mental stability, and antidepressant drugs; hematology/oncology drugs; and other general preparations. In addition, the company provides over the counter drugs such as vitamins, external skin care products, cold and cough medicines, anti-inflammatory analgesics, and gastrointestinal drugs; and antibacterial and disinfection medicines. Further, it manufactures animal health products, including drugs for pigs and cattle, companion animal products, poultry drugs, and feed supplements; and offers contract manufacturing services. The company was founded in 1952 and is headquartered in Taipei, Taiwan.
Valuation
Title TWD 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 | 8,574,720 1.40% | 8,456,512 6.38% | 7,948,998 -2.84% | |||||||
Cost of revenue | 8,437,054 | 8,087,740 | 7,537,637 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 137,666 | 368,772 | 411,361 | |||||||
NOPBT Margin | 1.61% | 4.36% | 5.18% | |||||||
Operating Taxes | 67,644 | 109,402 | 142,885 | |||||||
Tax Rate | 49.14% | 29.67% | 34.73% | |||||||
NOPAT | 70,022 | 259,370 | 268,476 | |||||||
Net income | 322,294 -32.51% | 477,541 -7.72% | 517,508 -7.15% | |||||||
Dividends | (238,465) | (268,273) | (298,081) | |||||||
Dividend yield | 3.28% | 2.69% | 4.37% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,688,034 | 1,351,809 | 1,174,362 | |||||||
Long-term debt | 2,065,668 | 1,912,130 | 1,974,223 | |||||||
Deferred revenue | 313,584 | |||||||||
Other long-term liabilities | 98,598 | 105,392 | 117,634 | |||||||
Net debt | 961,779 | 651,379 | (254,548) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 239,365 | 167,272 | 695,891 | |||||||
CAPEX | (306,061) | (270,974) | (208,356) | |||||||
Cash from investing activities | (332,436) | (374,611) | (120,872) | |||||||
Cash from financing activities | (247,143) | (209,400) | (769,295) | |||||||
FCF | (502,717) | 94,265 | 352,247 | |||||||
Balance | ||||||||||
Cash | 489,218 | 852,264 | 946,092 | |||||||
Long term investments | 2,302,705 | 1,760,296 | 2,457,041 | |||||||
Excess cash | 2,363,187 | 2,189,734 | 3,005,683 | |||||||
Stockholders' equity | 6,852,209 | 6,810,004 | 7,169,931 | |||||||
Invested Capital | 8,598,013 | 8,422,435 | 7,900,389 | |||||||
ROIC | 0.82% | 3.18% | 3.41% | |||||||
ROCE | 1.24% | 3.42% | 3.71% | |||||||
EV | ||||||||||
Common stock shares outstanding | 298,653 | 299,535 | 300,926 | |||||||
Price | 24.35 -26.77% | 33.25 46.80% | 22.65 -4.03% | |||||||
Market cap | 7,272,201 -26.98% | 9,959,539 46.12% | 6,815,974 -3.68% | |||||||
EV | 8,272,031 | 10,647,710 | 6,595,786 | |||||||
EBITDA | 451,929 | 660,590 | 688,827 | |||||||
EV/EBITDA | 18.30 | 16.12 | 9.58 | |||||||
Interest | 59,538 | 41,883 | 35,760 | |||||||
Interest/NOPBT | 43.25% | 11.36% | 8.69% |