Shenzhou International Group Holdings Limited (2313)

Basic

  • Market Cap

    HK$119.58B

  • EV

    HK$116.58B

  • Shares Out

    1,503.22M

  • Revenue

    CN¥25.75B

  • Employees

    95,050

Margins

  • Gross

    21.96%

  • EBITDA

    19.4%

  • Operating

    14.09%

  • Pre-Tax

    18.8%

  • Net

    16.79%

  • FCF

    22.47%

Returns (5Yr Avg)

  • ROA

    8.5%

  • ROE

    18.03%

  • ROCE

    17.32%

  • ROIC

    19.68%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$89.48

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥17.13

  • Earnings (Dil)

    CN¥2.88

  • FCF

    CN¥3.85

  • Book Value

    CN¥21.39

Growth (CAGR)

  • Rev 3Yr

    4.42%

  • Rev 5Yr

    6.29%

  • Rev 10Yr

    10.66%

  • Dil EPS 3Yr

    -5.92%

  • Dil EPS 5Yr

    0.84%

  • Dil EPS 10Yr

    8.37%

  • Rev Fwd 2Yr

    4.88%

  • EBITDA Fwd 2Yr

    21.61%

  • EPS Fwd 2Yr

    11.13%

  • EPS LT Growth Est

    14.03%

Dividends

  • Yield

    —

  • Payout

    57.2%

  • DPS

    CN¥1.65

  • DPS Growth 3Yr

    -1.62%

  • DPS Growth 5Yr

    4.55%

  • DPS Growth 10Yr

    15.13%

  • DPS Growth Fwd 2Yr

    13.05%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

20,950.2

22,665.3

23,030.6

23,845.0

27,781.4

25,750.6

Total Revenues % Chg.

15.8%

8.2%

1.6%

3.5%

16.5%

-1.2%

Cost of Goods Sold, Total

14,336.2

15,789.3

15,836.0

18,055.4

21,655.6

20,095.4

Gross Profit

6,614.0

6,876.0

7,194.6

5,789.6

6,125.8

5,655.1

Selling General & Admin Expenses, Total

2,158.2

1,930.5

1,787.4

2,210.2

2,158.7

2,026.4

Other Operating Expenses

—

—

—

—

—

—

Other Operating Expenses, Total

2,158.2

1,930.5

1,787.4

2,210.2

2,158.7

2,026.4

Operating Income

4,455.8

4,945.6

5,407.2

3,579.5

3,967.1

3,628.7

Interest Expense, Total

-61.0

-89.2

-108.3

-144.0

-228.4

-271.1

Interest And Investment Income

294.7

282.8

332.3

224.5

278.2

484.8

Net Interest Expenses

233.7

193.6

224.0

80.5

49.9

213.8

Income (Loss) On Equity Invest.

5.1

5.8

6.3

7.3

-21.4

-4.3

Currency Exchange Gains (Loss)

61.6

48.5

-482.6

-173.2

1,105.6

732.0

Other Non Operating Income (Expenses)

334.1

374.1

400.9

331.3

160.9

155.9

EBT, Excl. Unusual Items

5,090.3

5,567.6

5,555.7

3,825.3

5,262.1

4,726.1

Gain (Loss) On Sale Of Investments

—

13.2

—

—

—

67.8

Gain (Loss) On Sale Of Assets

—

-9.1

-43.3

-2.0

-0.0

48.1

EBT, Incl. Unusual Items

5,090.3

5,571.7

5,512.4

3,823.3

5,262.1

4,842.1

Income Tax Expense

597.8

613.2

429.8

451.6

698.9

519.8

Earnings From Continuing Operations

4,492.5

4,958.5

5,082.6

3,371.7

4,563.2

4,322.3

Minority Interest

47.9

136.7

24.1

0.0

-0.4

0.7

Net Income

4,540.5

5,095.2

5,106.7

3,371.7

4,562.8

4,323.0

Net Income to Common Incl Extra Items

4,540.5

5,095.2

5,106.7

3,371.7

4,562.8

4,323.0

Net Income to Common Excl. Extra Items

4,540.5

5,095.2

5,106.7

3,371.7

4,562.8

4,323.0

Total Shares Outstanding

1,503.2

1,503.2

1,503.2

1,503.2

1,503.2

1,503.2

Weighted Avg. Shares Outstanding

1,503.2

1,503.2

1,503.2

1,503.2

1,503.2

1,503.2

Weighted Avg. Shares Outstanding Dil

1,503.2

1,503.2

1,503.2

1,503.2

1,503.2

1,503.2

EPS

3.0

3.4

3.4

2.2

3.0

2.9

EPS Diluted

3.0

3.4

3.4

2.2

3.0

2.9

EBITDA

5,301.0

5,885.4

6,388.1

4,659.7

5,282.0

4,994.4