SZSE: 000963 - Huadong Medicine Co., Ltd

Yield per half year: -14.99%
Dividend yield: +0.69%
Sector: Healthcare

Reporting Huadong Medicine 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 ¥					74.67	50.45	42.68	65.09	70.19	75.22	74	60.73	8.32
Выручка, млрд ¥		21.73	25.38	27.83	30.66	35.45	33.68	34.56	37.71	40.62	38.9	36.40	2.76
Чистая прибыль, млрд ¥		1.1	1.45	1.78	2.27	2.81	2.82	2.3	2.5	2.84	2.55	2.65	0.21
EV, млрд ¥					73.85						73.11	73.85	0.00
EBIT, млрд ¥		1.58	2.19	2.29	2.88	3.19	3.02	2.81	3.15			3.01	1.81
EBITDA, млрд ¥				2.67	3.31	3.98	3.95	3.49	3.86		3.91	3.72	3.12
Баланс стоимость, млрд ¥	2.27	2.97	7.28	8.39	9.94	12.31	14.62	16.58	18.58	21.05		16.63	11.33
FCF, млрд ¥				1.18	1.16	0.6483	1.94	2.35	1.19	2.32		1.69	29.05
Операционный денежный поток, млрд ¥	0.7409	0.6585	1.35	1.66	2.04	2	3.41	3.17	2.38	3.93		2.98	14.46
Операционная прибыль, млрд ¥	1.3	1.58	1.9	2.36	2.93	3.25	3.24	3.03	3.32	3.77		3.32	3.01
Операционные расходы, млрд ¥		20.15	23.41	25.43	27.65	32.12	30.44	31.53	34.4	36.86		33.07	2.79
CAPEX, млрд ¥	0.3249	0.383	0.467	0.4787	0.8765	1.35	1.47	0.8191	1.19	1.61		1.29	3.59

	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	50.16	43.55	50				62.18				75.69				71.85	60.65	10.53
Выручка, млрд ¥						8.75	8.64	8.93	9.27	9.66	9.86	10.11	10.27	10.01	10.23	10.10	0.74
Чистая прибыль, млрд ¥						0.595	0.4062	0.7044	0.6362	0.6409	0.5177	0.7553	0.6785	0.7552	0.6498	0.6713	4.65
EV, млрд ¥	49.38	42.9	48.44				59.77				73.84				70.83	59.16	10.55
EBIT, млрд ¥				0.8977	0.6203	0.8271	0.4612	0.9125	0.7049	0.7661	0.7713	1.03		0.9191		0.8383	5.45
EBITDA, млрд ¥				0.9578	0.6627	0.7061	0.5694	0.9041	0.7772	0.7389	0.7359	0.9837	0.861			0.8193	2.07
Баланс стоимость, млрд ¥						16.25	16.58	17.27	17.35	18.07	18.58	19.31	19.53	20.3	21.05	19.75	2.53
FCF, млрд ¥						0.231	0.7843	-0.4537	0.1341	0.8018	0.7065	-0.6442	2.07	-0.135	1.03	0.6055	7.83
Операционный денежный поток, млрд ¥					1.44	0.3674	1.06	-0.2606	0.5448	1.04	-0.2462	-0.2462	0.2275	0.2275		0.2005	-26.21
Операционная прибыль, млрд ¥						0.6925	0.6524	0.9232	0.8454	0.803	0.7455	1.05	0.9853	0.9573	0.7759	0.9028	0.80
Операционные расходы, млрд ¥						8.06	7.98	8.01	8.42	8.86	9.11	9.07	9.29	9.05	9.45	9.19	0.74
CAPEX, млрд ¥						0.1364	0.2795	0.1931	0.4108	0.2342	0.3981	0.3981	0.3625	0.3625	0.6464	0.4335	10.18

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2000	2003	2004	2005	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥							1.49	2.66	2.51	2.44	2.4	3.2	4.03	4	4.66	2.4	3.66	14.19
Short Term Investments ¥	0.1047	0.000661	0.0169	0.0169		0.0025		0.15	0.68								0.1733	109.37
Long term investments ¥							0.1445	0.1557	0.166	0.18							0.1616	5.65
Total Receivables ¥						3.87	4.67	5.45	5.9	6.36	6.87	6.14	7.16	7.2	7.46		6.97	1.66
Total Current Assets ¥							8.96	11.71	12.79	13.06	13.74	14.66	15.49	17.57	18.5		15.99	6.13
Чистые активы, млрд ¥					1.27	1.42	1.75	1.93	2.18	2.65	4.01	4.66	4.81	5.02			4.23	13.63
Активы, млрд ¥						9.01	11.42	14.46	15.99	19.22	21.46	24.2	27	31.19	33.51		27.47	9.32
Short Term Debt ¥							0.0576	0.4731	0.3756	0.6257							0.3830	81.55
Long Term Debt ¥						0.1914	1.3	1.01	0.9924	0.9955	0.0481	0.1516	0.1392	1.05	0.5208		0.3819	61.03
Задолженность, млрд ¥						6.49	8.17	6.81	7.18	8.79	8.6	9.02	10.06	12.02	11.93		10.33	6.76
Долг, млрд ¥							1.36	1.48	1.37	1.62						1.49	1.46	4.47
Interest income ¥								0.0289	0.0319	0.0353	0.0306	0.061	0.0804	0.1034	0.094		0.0739	25.16
Расходы на обслуживание долга ¥										0.1149	0.1072	0.0686	0.0725	0.1251	0.1149		0.0977	1.40
Чист. проц. доходы, млрд ¥								-0.0805	-0.0501	-0.0938	-0.0094	-0.0242	-0.0221	-0.0436	-0.0468		-0.0292	37.86
Goodwill ¥						0.0136	0.0149	0.0143	0.0429	1.46	1.47	1.47	2.14	2.44	2.6		2.02	12.08
Себестоимость, млрд ¥						14.65	16.52	19.22	20.56	21.77	24.09	22.55	23.96	25.68	27.46		24.75	2.65
Товарно материальные запасы ¥						1.81	2.42	3.08	3.41	3.88	4.04	4.07	3.97	4.5	4.29		4.17	1.21

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥									3.37	4.03	3.28	3.68	3.18	4	2.38	4.39	3.93	4.66	3.87	3.10
Short Term Investments ¥							-0.0254	-0.0282			1.25	1.26	-0.0139	0.0299	0.0296	-0.0342	-0.0334	0.0164	0.0017	-11.32
Long term investments ¥	0.1722	0.1763	0.18	0.2015	0.3011	0.4394													0.2597	20.04
Total Receivables ¥									9.31	7.44	9.52	8.87	9.99	9.02	10.73	9.68	10.74	9.23	9.88	0.46
Total Current Assets ¥									16.85	15.49	16.75	16.6	17.32	17.57	18.31	18.73	19.59	18.5	18.54	1.04
Чистые активы, млрд ¥							4.77	4.8	5.13	4.81	4.83	4.89	4.86	5.02	4.99		5		4.95	0.45
Активы, млрд ¥									27.69	27	28.44	28.76	30.66	31.19	32.12	32.96	33.99	33.51	32.75	1.45
Short Term Debt ¥									1.3	1.48	0.9884	0.9156	0.7807	1.1	0.7038	1.4	1.11	3.12	1.49	23.18
Long Term Debt ¥									0.2874	0.1392	0.4782	1.3	1.31	1.05	0.6776	0.7469	0.7285	0.5208	0.7448	-13.08
Задолженность, млрд ¥									10.81	10.06	10.77	11.01	12.08	12.02	12.19	12.77	13.05	11.76	12.36	-0.44
Чистый долг, млрд ¥									-1.63	-2.33	-1.71	-1.4	-1.02	-1.76	-0.8885	-2.15	-1.98	-0.9192	-1.5395	-12.18
Долг, млрд ¥									1.59	1.62	1.47	2.21	2.09	2.15	1.38	2.15	1.84	3.65	2.23	11.17
Interest income ¥									0.0264	0.0156	0.0242	0.0258	0.0258	0.1791	0.0125	0.0455	0.0947	0.1557	0.0975	-2.76
Расходы на обслуживание долга ¥									0.0227	0.0085	0.021	0.0185	0.0162	0.0694	0.0345	0.0251	0.0247	0.0306	0.0369	-15.11
Чист. проц. доходы, млрд ¥									-0.008	-0.0062	-0.0081	0.0011	-0.0124	-0.0242	-0.0292	-0.0194	-0.0155	0.0172	-0.0142	-193.40
Goodwill ¥									2.1	2.14	2.14	2.23	2.48	2.44	2.46	2.59	2.58	2.6	2.53	1.28
Себестоимость, млрд ¥									6.23	6.14	5.91	6.33	6.76	6.68	6.79	7.13	6.79	6.75	6.83	0.21
Товарно материальные запасы ¥									4.13	3.97	3.92	4	4.1	4.5	5.06	4.6	4.89	4.29	4.67	-0.95

Share

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.3006	0.368	1.41	0.8655	1.06	1.28				4.54	1.43	1.62		1.46	1.99	8.85
Цена акции ао					72.07	53.88	26.46	24.38	26.56	40.2	46.8	41.46	27.56	27.56	36.52	0.74
Число акций ао, млн							1473.41	1749.81	1749.81	1749.81	1754	1754.43			1751.57	0.05
FCF/акцию							0.7894	0.3705	1.11	1.34	0.6777	1.32			0.9636	28.93

	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS				0.34	0.23	0.4	0.36	0.37	0.3	0.43	0.39	0.43	0.37	0.3840	4.28
Цена акции ао				35.78	35.54	36.78	36.51	43.19	43.15	47.25	42.43	41.05	40.95	42.97	-1.04
Число акций ао, млн	1473.41	1749.81	1749.81		1749.81				1754				1754.43	1751.57	0.05
FCF/акцию			0.5152		0.4482				0.4028				0.5891	0.4888	3.41

	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, %	36.92	19.87	21.2	22.81	22.85	19.29	13.88	13.45	13.49			13.72	17.91	16.59	-10.00
ROA, %	9.61	10.01	11.13	11.8	13.11	11.65	8.53	8.01	8.47			6.74	8.30	9.95	-8.37
ROIC, %	37.56	24.46	25.68	26.27										28.49	-8.55
ROS, %			6.39	7.39	7.94	8.37	6.66	6.63	6.99	6.56	6.56	6.56	23.77	6.68	-0.30
ROCE, %	48.71	28.65	25.98	27.61	24.78	19.93	16.56	16.45			0	0	0.00	21.07	-9.84
Ebit margin, %											0	0
Рентаб EBITDA, %			9.6	10.78	11.23	11.74	10.09	10.24			10.05	10.05	28.48	10.67	-2.20
Чистая рентаб, %	5.05	5.7	6.39	7.39	7.94	8.37	6.66	6.63	6.99			6.56	23.79	7.32	-2.52
Operation Margin, %			8.46	9.56	9.17	9.63	8.77	8.8	9.27	0	0	0	0.00	9.13	0.22
Доходность FCF, %				1.56	1.29	4.54	3.61	1.69	3.09					2.84	19.09

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
ROE, %				3.66	2.45	4.08	3.67	3.55	2.79	3.91	3.47	3.72	3.09	17.91	3.40	2.06
ROA, %				2.15	1.5	2.48	2.21	2.09	1.66	2.35	2.06	2.22	1.94	8.30	2.05	3.17
ROIC, %				3.48	2.43	3.95	6.05	3.39	2.75	3.9	3.3	3.58	2.83		3.27	0.58
ROS, %				6.8	4.7	7.89	6.87	6.63	5.25	7.47	6.61	7.55	6.35	23.77	6.65	3.88
ROCE, %		5.67	3.83	4.9	2.72	5.16	3.97	4.12	4.02	5.18		4.39		0.00	4.34	2.03
Рентаб EBITDA, %		10.77	8	8.07	6.59	10.12	8.39	7.65	7.47	9.73	8.38			28.48	8.32	-0.02
Чистая рентаб, %				6.8	4.7	7.89	6.87	6.63	5.25	7.47	6.61	7.55	6.35	23.79	6.65	3.88
Operation Margin, %				7.92	7.55	10.33	9.12	8.31	7.56	10.35	9.59	9.56	7.58	0.00	8.93	0.05
Доходность FCF, %	1.8				1.26				0.9335				1.44		1.36	-5.43

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				32.93	17.93	15.14	28.28	28.08	26.5			28.95	33.38	23.19	8.13
P/BV				7.51	4.1	2.92	3.93	3.78	3.57			3.83	5.66	3.66	-2.73
P/S				2.44	1.42	1.27	1.88	1.86	1.85			1.9	9.95	1.66	5.43
P/FCF				64.2	77.82	22.02	27.69	59.05	32.39	0	0	0	0.00	43.79	-16.08
E/P				0.0304	0.0558	0.0661	0.0354	0.0356	0.0377	0.0345	0.0345	0.0345	0.04	0.0355	-0.51
EV/EBITDA				22.33								22.59	25.59	22.33	0.00
EV/EBIT										0	0	0
EV/S				2.41					1.88	1.88	1.88	1.88	9.50	2.01	-6.02
EV/FCF				63.49						0	0	0	0.00	63.49	0.00
Debt/EBITDA			0.5123	0.4903					0.3811	0.3811	0.3811	0.3811	0.59	0.4292	-5.75
Netdebt/Ebitda									0	0	0	0	0.00
Debt/Ratio	0.119	0.1026	0.0856	0.0844					0	0	0	0	0.00	0.0979	-8.23
Debt/Equity	0.4573	0.2039	0.163	0.1631					0	0	0	0	0.00	0.2468	-22.72
Debt/Net Income	1.24	1.03	0.7688	0.7151					0.5843	0.5843	0.5843	0.5843	0.75	0.6474	-5.34
Бета									0	-0.826	0	0	0.00	-0.8260	0.00
Индекс Альтмана									0	0	0	0	0.00

	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E	109.49	72.58	116.72				153.07				146.19				110.56		33.38	119.82	8.78
P/BV	5.05	3.54	3.42				3.75				4.07				3.41		5.66	3.64	-0.75
P/S	6.73	5.57	6.11				7.2				7.68				7.02		9.95	6.72	4.74
P/FCF			55.47				79.28				107.13				69.52		0.00	77.85	5.81
E/P	0.0091	0.0138	0.0086				0.0065				0.0068				0.009		0.04	0.0089	-8.19
EV/EBITDA			89.66				104.97				100.33						25.59	98.32	3.82
EV/S	6.62	5.49	5.92				6.92				7.49				6.92		9.50	6.55	4.74
EV/FCF			53.74				76.21				104.51				68.53		0.00	75.75	6.27
Debt/EBITDA				1.83	2.88	2.25	2.85	1.62	2.85	2.83	2.92	1.4	2.5				0.59	2.50	-2.59
Netdebt/Ebitda				-1.29	-1.93	-2.3	-4.09	-1.9	-1.8	-1.38	-2.4	-0.9032	-2.5				0.00	-1.7966	6.79
Debt/Ratio						0.0575	0.0601	0.0516	0.077	0.0682	0.0688	0.043	0.0652	0.0542	0.1088		0.00	0.0680	9.60
Debt/Equity						0.0979	0.0978	0.0849	0.1277	0.1158	0.1156	0.0715	0.11	0.0907	0.1732		0.00	0.1122	8.42
Debt/Net Income						2.67	3.99	2.08	3.48	3.27	4.15	1.83	3.17	2.44	5.61		0.75	3.44	6.21
Бета																0	0.00
Индекс Альтмана			1.13				1.94				1.62					0	0.00	1.56	12.76

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	0.4275	0.5295	0.6971	0.7273	0.7692	0.5706	0.5657	0.4601	0.5765	0.5942			0.5534	0.81
Дивиденд		0.2556	0.3472	0.75	0.4	0.275	0.28	0.23	0.29	0.29	0.29		0.2730	1.07
Див доход, ао, %		0.3669	0.4999	1.2	0.7893	0.9539	1.15	0.6183	0.7247	0.6764	0.69	1.17	0.8247	-6.64
Дивиденды / прибыль, %		48.27	48.19	40.87	33.93	20.28	20.06	19.99	23.07	20.93	19.9	29.29	20.87	0.63

	2014Q2	2015Q2	2016Q2	2017Q2	2018Q2	2019Q2	2020Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									0.0265	0.0364	0.0364	0.5474	0.0422	0.0515	0.0515	0.0379	0.0379	0.0489		0.0455	-1.03
Дивиденд	0.1944	0.2556	0.3472	0.75	0.4	0.275	0.28	0.23				0.29				0.29				0.2730	1.07
Див доход, ао, %	0.412	0.3584	0.5192	1.03	0.6	0.8217	1.32	0.5067				0.7943				0.6834			1.17	0.8252	-3.62
Дивиденды / прибыль, %									4.45	8.95	5.16	86.04	6.58	9.95	6.82	5.58	5.01	7.53	29.29	6.98	-5.42

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	14061	14061	0.00

	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.