Login/Sign Up

WuXi AppTec Co., Ltd. (603259)

Basic

  • Market Cap

    CN¥256.13B

  • EV

    CN¥250.85B

  • Shares Out

    2,968.55M

  • Revenue

    CN¥40.47B

  • Employees

    41,296

Margins

  • Gross

    39.01%

  • EBITDA

    28.98%

  • Operating

    24.73%

  • Pre-Tax

    28.35%

  • Net

    23.45%

  • FCF

    10.52%

Returns (5Yr Avg)

  • ROA

    6.55%

  • ROE

    15.05%

  • ROCE

    13.38%

  • ROIC

    13.57%

Valuation (TTM)

  • P/E

    27.63

  • P/B

    5.13

  • EV/Sales

    6.2

  • EV/EBITDA

    21.02

  • EV/FCF

    323.71

  • EV/Gross Profit

    15.89

Valuation (NTM)

  • Price Target

    CN¥115.24

  • P/E

    23.23

  • EV/Sales

    5.41

  • EV/EBITDA

    16.58

  • EV/FCF

    67.2

Per Share

  • Rev

    CN¥13.77

  • Earnings (Dil)

    CN¥3.12

  • FCF

    CN¥1.4

  • Book Value

    CN¥16.79

Growth (CAGR)

  • Rev 3Yr

    41.75%

  • Rev 5Yr

    36.6%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    50.95%

  • Dil EPS 5Yr

    32.08%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    15.81%

  • EBITDA Fwd 2Yr

    16.27%

  • EPS Fwd 2Yr

    20.7%

  • EPS LT Growth Est

    20.69%

Dividends

  • Yield

    1.15%

  • Payout

    27.63%

  • DPS

    CN¥0.89

  • DPS Growth 3Yr

    64.48%

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    11.08%

Select a metric from the list below to chart it

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

Revenues

9,601.1

12,851.0

16,513.3

22,874.9

39,321.2

40,427.3

Other Revenues, Total

12.6

21.2

22.1

27.5

33.6

42.5

Total Revenues

9,613.7

12,872.2

16,535.4

22,902.4

39,354.8

40,469.8

Total Revenues % Chg.

23.8%

33.9%

28.5%

38.5%

71.8%

34.4%

Cost of Goods Sold, Total

5,823.0

7,859.7

10,271.6

14,625.3

24,719.5

24,682.1

Gross Profit

3,790.7

5,012.5

6,263.9

8,277.1

14,635.3

15,787.7

Selling General & Admin Expenses, Total

1,468.7

1,920.9

2,427.5

2,902.4

3,557.1

3,558.2

Provision for Bad Debts

16.2

43.2

12.6

31.6

117.3

160.2

R&D Expenses

436.5

590.4

693.3

942.2

1,614.0

1,623.8

Other Operating Expenses

28.6

-118.1

34.5

53.6

200.5

437.6

Other Operating Expenses, Total

1,950.0

2,436.4

3,167.9

3,929.8

5,488.8

5,779.8

Operating Income

1,840.7

2,576.1

3,096.0

4,347.3

9,146.4

10,007.9

Interest Expense, Total

-92.4

-128.0

-196.0

-128.3

-159.8

-193.3

Interest And Investment Income

91.8

135.8

698.6

1,548.0

378.8

593.8

Net Interest Expenses

-0.6

7.7

502.6

1,419.6

219.0

400.5

Currency Exchange Gains (Loss)

31.0

20.7

-411.1

-139.2

263.5

455.4

Other Non Operating Income (Expenses)

-1.3

-0.9

-5.0

-8.2

-46.6

-52.5

EBT, Excl. Unusual Items

1,869.8

2,603.6

3,182.4

5,619.5

9,582.3

10,811.4

Impairment of Goodwill

—

—

-44.3

—

-131.3

-131.3

Gain (Loss) On Sale Of Investments

606.4

-259.3

52.3

-93.4

770.1

173.8

Gain (Loss) On Sale Of Assets

-10.4

-2.6

-27.4

244.3

-34.8

-42.2

Asset Writedown

—

-4.8

—

-5.0

-9.9

-9.9

Other Unusual Items

114.9

—

206.4

250.2

442.0

671.0

EBT, Incl. Unusual Items

2,580.8

2,337.0

3,369.4

6,015.6

10,618.5

11,472.8

Income Tax Expense

247.1

425.6

383.1

879.7

1,715.9

1,889.0

Earnings From Continuing Operations

2,333.7

1,911.4

2,986.3

5,135.9

8,902.6

9,583.8

Minority Interest

-73.2

-56.9

-26.0

-38.8

-88.9

-92.8

Net Income

2,260.5

1,854.6

2,960.2

5,097.2

8,813.7

9,491.1

Preferred Dividend and Other Adjustments

—

3.3

—

—

—

—

Net Income to Common Incl Extra Items

2,260.5

1,851.3

2,960.2

5,097.2

8,813.7

9,491.1

Net Income to Common Excl. Extra Items

2,260.5

1,851.3

2,960.2

5,097.2

8,813.7

9,491.1

Total Shares Outstanding

2,739.5

2,773.9

2,930.0

2,955.8

2,960.5

2,968.1

Weighted Avg. Shares Outstanding

2,388.5

2,737.2

2,792.7

2,912.7

2,928.1

2,938.1

Weighted Avg. Shares Outstanding Dil

2,403.5

2,744.5

2,819.3

2,946.3

3,125.4

3,043.4

EPS

0.9

0.7

1.1

1.8

3.0

3.2

EPS Diluted

0.9

0.7

1.1

1.7

2.8

3.1

EBITDA

2,385.1

3,267.5

3,913.3

5,423.5

10,586.0

11,730.0