SZSE: 000538 - Yunnan Baiyao Group Co.,Ltd

Yield per half year: -2.13%
Dividend yield: +2.87%
Sector: Healthcare

Reporting Yunnan Baiyao Group Co.,Ltd

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥					94.94	113.5					96.74
Выручка, млрд ¥		20.74	22.41	24.31	26.71	29.66	32.74	36.37	36.49	39.11	37.57
Чистая прибыль, млрд ¥		2.77	2.92	3.14	3.31	4.18	5.52	2.8	3	4.09	3.6
EV, млрд ¥					93.73						83.21
EBIT, млрд ¥		3	3.64	3.28	4.25	2.82	3.86	4.25
EBITDA, млрд ¥				3.88	4.15	5.01	7.14	3.88	3.9		4.03
Баланс стоимость, млрд ¥	11.19	13.43	15.73	18.04	19.78	37.94	38.05	38.23	38.5	39.88
FCF, млрд ¥				0.9625	2.09	1.32	3.34	4.69	2.76	2.93
Операционный денежный поток, млрд ¥	1.59	2.18	2.98	1.16	1.55	2.1	3.83	5.22	3.21	3.5
Операционная прибыль, млрд ¥	2.74	3	3.21	3.42	3.73	3.26	4.26	4.53	4.16	3.85
Операционные расходы, млрд ¥		17.73	19.2	20.89	22.98	26.4	28.48	31.85	32.33	35.26
CAPEX, млрд ¥	0.1803	0.1358	0.1406	0.1932	0.5563	0.7833	0.4864	0.5342	0.4467	0.5755

	2018Q4	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	75.26	110.24
Выручка, млрд ¥					9.28	8.01	9.43	8.59	8.9	9.57	10.51	9.8	9.38	9.42
Чистая прибыль, млрд ¥					0.6489	0.3531	0.9144	0.5861	0.8044	0.6962	1.52	1.31	1.3	-0.0297
EV, млрд ¥	74.05
EBIT, млрд ¥			1.58	0.7431	1.22	0.592	1.6	0.9758	0.5368		1.35	1.34	1.05
EBITDA, млрд ¥			0.9147	1.43	0.8333	0.3539	1.1	0.5984	0.8869	0.8553	1.74	1.58
Баланс стоимость, млрд ¥					37.94	38.23	39.15	37.07	37.83	38.5	40.03	38.6	39.89	39.88
FCF, млрд ¥					3.08	-1.27	-0.2951	1.27	0.6644	1.12	0.5978	1.38	0.2236	0.727
Операционный денежный поток, млрд ¥				3.34	3.32	-1.31	-0.1703	1.35	0.7643	0.7337	0.7337	1.52	0.3376
Операционная прибыль, млрд ¥					1.29	0.7072	1.6	1.04	1.05	0.4686	1.43	1.36	1.17	-0.1042
Операционные расходы, млрд ¥					7.99	7.3	7.83	7.55	7.85	9.1	9.09	8.44	8.21	9.53
CAPEX, млрд ¥					0.2337	0.0397	0.1248	0.0796	0.1	0.136	0.136	0.1393	0.1141	0.1861

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥				2.65	3.29	2.67	3.02	12.99	15.28	18.87	13.06	14.22	15.96
Short Term Investments ¥			0.4364	0.3052	2	6.75	7.26	8.82	11.23	4.72	2.42	0.1494
Long term investments ¥				0.1295	0.1246	0.1254	0.1258	0.8771
Total Receivables ¥			6.33	4.78	7.25	5.86	6.82	6.17	3.55	8.84	9.09	9.97
Total Current Assets ¥				16.9	22.07	25.1	49.61	44.7	49.26	45.5	35.68	36.32
Чистые активы, млрд ¥	1.69	1.75	1.8	1.86	1.92	1.89	2.41	2.98	3.49	3.47
Активы, млрд ¥			16.34	19.29	24.59	27.7	30.38	49.66	55.22	52.29	53.32	53.78
Short Term Debt ¥					0.01		1.8
Long Term Debt ¥			0.9025	0.9033	1.81	1.8	0.0071	1.58	0.0366	0.0896	0.0021	0.0021
Задолженность, млрд ¥			5.05	5.76	8.74	9.56	10.46	11.56	16.88	13.86	14.79	13.88
Долг, млрд ¥					1.82		1.81						2.23
Interest income ¥					0.046	0.0781	0.062	0.2491	0.4191	0.3394	0.3743	0.3158
Расходы на обслуживание долга ¥							0.1943	0.1256	0.1692	0.0517	0.0678	0.0496
Чист. проц. доходы, млрд ¥					-0.0963	-0.0652	-0.1687	0.0541	0.2409	0.2672	0.2822	0.2572
Goodwill ¥			0.0128	0.0128	0.0136	0.0136	0.0136	0.0333	0.0333	0.0397	0.1299	0.1041
Себестоимость, млрд ¥			13.07	14.41	15.72	16.73	18.55	21.19	23.66	26.5	26.88	28.74
Товарно материальные запасы ¥			4.98	5.63	6.92	8.66	11.03	11.75	10.99	8.38	7.99	6.44

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥										18.69	18.87	10.67	10.09	11.42	13.06	13.63	12.55	13.09	14.22
Short Term Investments ¥										8.74	4.72	4.02	2.89	2.37	2.42	2.13	1.54	0.2867	0.1494
Long term investments ¥	0.1259	0.1258	0.1258	0.2436	3.28	3.82	0.8771
Total Receivables ¥										7.94	9.1	10.25	9.6	10.11	9.09	12.05	11.57	12.03	9.97
Total Current Assets ¥										46.53	45.5	35.43	32.61	34.37	35.68	36.82	34.27	35.53	36.32
Чистые активы, млрд ¥								3.34	3.41	3.42	3.47	3.49	3.43	3.36		3.34	3.3	3.36
Активы, млрд ¥										52.23	52.29	53.12	49.9	51.68	53.32	54.73	51.93	53.33	53.78
Short Term Debt ¥			1.8	1.8	0.9011	0.9012
Long Term Debt ¥										0.0666	0.0896	0.1051	0.0851	0.0851	0.0021	0.0021	0.0021	0.0021	0.0021
Задолженность, млрд ¥										14.08	13.86	13.64	12.71	13.77	14.79	14.68	13.33	13.44	13.88
Долг, млрд ¥			1.8	1.8	0.9047	1.57
Interest income ¥										0.1398	0.0609	0.1438	0.0817	0.0429	0.6427	0.0515	0.1663	0.3222	0.5232
Расходы на обслуживание долга ¥										0.0697	0.1417	0.0205	0.0255	0.0068	0.015	0.0104	0.0084	0.0069	0.0239
Чист. проц. доходы, млрд ¥										0.0753	0.0664	0.1112	0.0432	0.0575	0.0704	0.0278	0.0572	0.1063	0.0659
Goodwill ¥										0.0345	0.0397	0.4828	0.1239	0.1239	0.1299	0.1299	0.1299	0.1299	0.1041
Себестоимость, млрд ¥										6.85	6.09	6.59	6.2	6.53	7.56	7.63	7.08	6.85	7.18
Товарно материальные запасы ¥										8.38	8.38	8.58	8.42	8.9	7.99	6.94	6.97	6.92	6.44

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	2.66	2.99	2.85	3.18	3.68	3.36	1.56	1.68	2.29		2.04
Цена акции ао		76.15	101.79	73.96	89.43	113.6	104.65	54.36	49.15	50.46	50.46
Число акций ао, млн				1041.35	1277.32
FCF/акцию				2.01	1.03

	2018Q4	2019Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS			0.36	0.19	0.51	0.33	0.45	0.39	0.85	0.73	0.72	-0.01
Цена акции ао			98.63	92.41	90.89	63.4	54.48	55.67	55.77	54.85	53.52	50.2
Число акций ао, млн	1041.35	1277.32

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	20.63	18.57	17.44	16.72	11.03	14.5	7.33	7.79	10.27			8.68	17.91
ROA, %	14.36	11.88	11.35	10.88	8.43	9.99	5.36	5.63	7.61			4.26	8.30
ROIC, %		20.59		16.27
ROS, %			12.93	12.38	14.1	16.85	7.71	8.22	10.47	9.58	9.58	9.58	23.77
ROCE, %	22.21	22.97	18.07	21.35	7.41	10.07	11.06				0	0	0.00
Ebit margin, %											0	0
Рентаб EBITDA, %			15.95	15.55	16.89	21.8	10.67	10.68			10.73	10.73	28.48
Чистая рентаб, %	13.36	13.03	12.93	12.38	14.1	16.85	7.71	8.22	10.47			9.59	23.79
Operation Margin, %			14.07	13.96	10.99	13.02	12.44	11.41	9.85	0	0	0	0.00
Доходность FCF, %				2.2	1.16

	2018Q4	2019Q1	2019Q2	2019Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
ROE, %							1.71	0.9237	2.34	1.58	2.13	1.81	3.79	3.39	3.25	-0.0745	17.91
ROA, %							1.24	0.6752	1.72	1.17	1.56	1.31	2.77	2.52	2.43	-0.0552	8.30
ROIC, %	2.87	3.81	7.36	3.71
ROS, %							6.99	4.41	9.7	6.83	9.04	7.27	14.44	13.37	13.81	-0.3151	23.77
ROCE, %					4.03	2	3.2	1.54	4.06	2.62	1.42		3.38	3.46	2.64		0.00
Рентаб EBITDA, %					8.86	16.35	8.98	4.42	11.71	6.97	9.97	8.93	16.53	16.17			28.48
Чистая рентаб, %							6.99	4.41	9.7	6.83	9.04	7.27	14.44	13.37	13.81	-0.3151	23.79
Operation Margin, %							13.85	8.83	17	12.11	11.82	4.9	13.58	13.84	12.52	-1.11	0.00

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2018	2019	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		28.71	27.13				26.39	33.38
P/BV		4.8	2.99				2.42	5.66
P/S		3.55	3.83				2.44	9.95
P/FCF		45.42	85.89	0	0	0	0	0.00
E/P		0.0348	0.0369	0.0372	0.0372	0.0372	0.0372	0.04
EV/EBITDA		22.57					20.4	25.59
EV/EBIT					0	0	0
EV/S		3.51		2.21	2.21	2.21	2.21	9.50
EV/FCF		44.84			0	0	0	0.00
Debt/EBITDA		0.4349		0.5533	0.5533	0.5533	0.5533	0.59
Netdebt/Ebitda				0	0	0	0	0.00
Debt/Ratio	0.0739	0.0595		0	0	0	0	0.00
Debt/Equity	0.1155	0.0913		0	0	0	0	0.00
Debt/Net Income	0.622	0.5462		0.6194	0.6194	0.6194	0.6194	0.75
Бета				0	-0.9033	0	0	0.00
Индекс Альтмана				0	0	0	0	0.00

	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E	131.03				171.75		33.38
P/BV	3.8				2.91		5.66
P/S	10.78				13.75		9.95
E/P	0.0076				0.0058		0.04
EV/S	10.6						9.50
Debt/Ratio	0.0593	0.0584	0.019	0.0318			0.00
Debt/Equity	0.0911	0.0869	0.0253	0.042			0.00
Debt/Net Income	3.14	2.13	0.6459	1.21			0.75
Бета						0	0.00
Индекс Альтмана						0	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.3619	0.5811	0.6917	0.9308	0.2052	2.67	3.91	4.95	2.11	2.75
Дивиденд		0.3571	0.4286	0.5714	1.07	1.43	2.14	2.79	1.6	1.52	1.52
Див доход, ао, %		0.5106	0.6576	0.645	1.18	1.61	2.23	2.55	2.44	2.84	2.87	1.17
Дивиденды / прибыль, %		20.97	23.69	29.6	6.2	63.83	70.85	176.64	70.45	67.12	78.43	29.29

	2014Q2	2015Q3	2016Q2	2017Q3	2018Q3	2019Q2	2020Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									0.0394	0.0135	0.0026	2.15	0.0197	0.0094	0.0094	2.72	0.0075	0.0102
Дивиденд	0.2381	0.3571	0.4286	0.5714	1.07	1.43	2.14	2.79				1.6				1.52
Див доход, ао, %	0.3223	0.5029	0.6937	0.6463	1.21	1.29	2.44	2.45				2.52				2.77			1.17
Дивиденды / прибыль, %									6.07	3.83	0.2817	366.78	2.45	1.34	0.6169	207.67	0.5773	-34.43	29.29

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	8781	8781

	CAGR 5

	CAGR 5

Shares

Tools

Community

Contacts

2025 © Investing Port
Contacts | Advertising
The use of porti.ru materials is permitted only if there is an active indexed link to the source.