Member access

4-Traders Homepage  >  Shares  >  SHENZHEN STOCK EXCHANGE  >  Yunnan Baiyao Group Co., Ltd    000538   CNE0000008X7

No quotes available
--   --.--%
SummaryCalendarCompanyFinancialsConsensusRevisionsForum 
Income Statement Evolution
Yunnan Baiyao Group Co., L : Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201020112012201320142015
Sales10 04611 31213 68716 44419 43121 877
Operating income (EBITDA)1 0611 4111 8942 2462 9133 415
Operating profit (EBIT)1 0231 3731 8042 3942 9913 671
Pre-Tax Profit (EBT)1 0401 4071 8302 4363 0373 829
Net income9261 2111 5832 1282 6183 321
EPS ( CNY)1,331,742,282,993,714,58
Dividend per Share ( CNY)0,090,160,450,170,190,20
Yield0,10%0,18%0,51%0,19%0,21%0,23%
Announcement Date03/28/2011
01:03am		03/19/2012
12:55am		03/19/2013
08:27am		---
Finances - Leverage
Yunnan Baiyao Group Co., L : Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201020112012201320142015
Debt------
Finance1 6086191 2123 0104 3874 708
Operating income (EBITDA)1 0611 4111 8942 2462 9133 415
Leverage
(Debt/EBITDA)		------
Capital Expenditure578--160191228
Book Value Per Share (BVPS)6,36  CNY8,00  CNY10,1  CNY12,9  CNY16,6  CNY21,2  CNY
Cash Flow per Share0,62  CNY-0,65  CNY1,15  CNY1,95  CNY1,94  CNY2,55  CNY
Announcement Date03/28/2011
01:03am		03/19/2012
12:55am		03/19/2013
08:27am		---
Balance Sheet Analysis
Yunnan Baiyao Group Co., L : Balance Sheet Analysis
Assessed data source :
© 2013 Thomson Reuters
Advertisement
Financial Ratios

Size 2013e 2014e
Capitalization 61 443 M CNY -
Company Value 58 432 M CNY 57 055 M CNY
Valuation 2013e 2014e
PER (Price / EPS) 29,6x 23,8x
Capitalization / Revenue 3,74x 3,16x
EV / Revenue 3,55x 2,94x
EV / EBITDA 26,0x 19,6x
Yield (DPS / Price) 0,19% 0,21%
Profitability 2013e 2014e
Operating Margin (EBIT / Sales) 14,6% 15,4%
operating laverage (Delta EBIT / Delta Sales) 1,62x 1,37x
Net Margin (Net Profit / Revenue) 12,9% 13,5%
ROA (Net Profit / Asset) - -
ROE (Net Profit / Equities) 23,4% 23,0%
Rate of Dividend 5,52% 4,99%
Balance Sheet Analysis 2013e 2014e
CAPEX / Sales   0,97% 0,98%
Cash Flow / Sales (Taux d'autofinancement) 8,23% 6,93%
Capital Intensity (Assets / Sales) - -
Financial Leverage (Net Debt / EBITDA) -1,34x -1,51x
Price Earning Ratio
Yunnan Baiyao Group Co., L : Price Earning Ratio
EPS & Dividend
Yunnan Baiyao Group Co., L : EPS Dividend
Dynamic quotes  
ON
| OFF
My Watchlist|My Portfolio
4-traders.com :
About :
Copyright © 2013 Surperformance. All rights reserved.