
Baoxiniao
002154.SZBaoxiniao Holding Co., Ltd. Price (002154.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,453,858,537
(0.3752)%Revenue and Profitability
Year | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 292,997,386 | 307,948,068 | 344,904,596 | 468,464,350 | 937,941,800 | 1,091,850,484 | 1,257,753,361 | 2,027,850,064 | 2,253,550,222 | 2,017,884,062 | 2,274,554,849 | 2,241,510,854 | 2,008,224,818 | 2,601,152,800 | 3,109,551,128 | 3,272,553,595 | 3,787,665,183 | 4,451,368,806 | 4,312,763,563 | 5,253,625,184 |
Net Income | 26,833,520 | 29,601,130 | 42,161,635 | 82,930,154 | 122,904,976 | 184,983,974 | 242,860,024 | 368,316,075 | 477,645,675 | 160,738,212 | 134,058,225 | 100,017,098 | -386,697,100 | 25,928,830 | 51,837,510 | 210,088,660 | 366,496,497 | 464,358,584 | 458,774,115 | 697,852,097 |
FCF USD | 38,399,137 | 20,928,063 | 47,968,971 | -89,034,206 | 65,801,977 | 142,576,293 | 158,057,555 | -630,662,699 | 62,045,657 | -216,325,592 | 211,246,725 | -25,092,782 | 89,228,252 | 282,026,628 | 231,925,556 | 280,929,005 | 643,049,410 | 473,635,588 | 316,581,988 | 770,876,742 |
OCF USD | 42,005,978 | 24,235,842 | 56,970,012 | 71,454,903 | 172,056,815 | 175,838,268 | 300,317,764 | -7,106,213 | 476,762,946 | -44,528,494 | 382,581,680 | 307,585,774 | 277,631,330 | 451,462,195 | 348,243,503 | 395,941,311 | 718,988,995 | 619,451,107 | 515,309,797 | 1,153,641,344 |
Financial Health - DEBT
Year | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
YTPD | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.77 | 1.36 | 3.92 | 4.44 | 2.99 | -0.77 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.19 | 0.13 |
D/E | 0.25 | 0.19 | 0.17 | 0.13 | 0.25 | 0.06 | 0.05 | 0.47 | 0.38 | 0.42 | 0.24 | 0.30 | 0.34 | 0.16 | 0.10 | 0.08 | 0.03 | 0.05 | 0.11 | 0.15 |
CA/CL | 1.74 | 2.11 | 2.23 | 2.46 | 1.23 | 3.85 | 2.89 | 2.82 | 2.34 | 2.01 | 2.44 | 1.54 | 1.24 | 1.02 | 1.36 | 1.50 | 2.03 | 2.19 | 2.00 | 1.84 |
TA/TL | 2.09 | 2.43 | 2.54 | 3.24 | 2.17 | 5.04 | 3.61 | 2.15 | 2.23 | 2.34 | 2.68 | 2.61 | 2.36 | 2.46 | 2.99 | 2.90 | 3.16 | 3.30 | 3.09 | 2.73 |
Total Debt | 30,000,000 | 28,000,000 | 30,000,000 | 70,000,000 | 165,000,000 | 94,505,367 | 95,000,000 | 1,006,389,834 | 993,059,647 | 1,111,930,629 | 659,947,502 | 841,782,418 | 820,299,711 | 396,471,617 | 268,083,800 | 237,126,769 | 103,502,743 | 198,509,597 | 432,997,868 | 640,499,151 |
Management Performance
Year | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROIC | 17.85% | 16.06% | 20.57% | 14.10% | 14.75% | 10.38% | 11.17% | 9.94% | 11.33% | 3.80% | 3.00% | 2.52% | -12.35% | 1.29% | 1.54% | 10.47% | 10.68% | 10.62% | 10.67% | 14.08% |
ROE | 22.29% | 19.63% | 23.29% | 15.44% | 18.54% | 11.59% | 13.13% | 17.02% | 18.13% | 6.13% | 4.92% | 3.58% | -16.12% | 1.05% | 1.90% | 7.45% | 11.35% | 11.16% | 11.66% | 16.07% |
ROA | 0.00% | 11.55% | 14.12% | 10.67% | 10.01% | 9.29% | 9.42% | 9.01% | 9.83% | 3.48% | 3.09% | 2.21% | -9.30% | 0.71% | 1.21% | 4.62% | 8.03% | 7.84% | 7.95% | 10.33% |
NM % | 9.16% | 9.61% | 12.22% | 17.70% | 13.10% | 16.94% | 19.31% | 18.16% | 21.20% | 7.97% | 5.89% | 4.46% | -19.26% | 1.00% | 1.67% | 6.42% | 9.68% | 10.43% | 10.64% | 13.28% |
FCF / R% | 0.00% | 6.80% | 13.91% | -19.01% | 7.02% | 13.06% | 12.57% | -31.10% | 2.75% | -10.72% | 9.29% | -1.12% | 4.44% | 10.84% | 7.46% | 8.58% | 16.98% | 10.64% | 7.34% | 14.67% |
FCF / NI% | 143.10% | 70.70% | 113.77% | -107.36% | 53.54% | 77.07% | 65.08% | -171.23% | 13.23% | -135.72% | 157.45% | -25.09% | -23.05% | 926.90% | 455.39% | 137.54% | 164.86% | 98.79% | 66.50% | 105.76% |
Operating Margin (OM) | 0.00 | 0.25 | 0.26 | 0.31 | 0.27 | 0.35 | 0.44 | 0.41 | 0.52 | 0.61 | 0.58 | 0.62 | 0.49 | 0.39 | 0.33 | 0.34 | 0.40 | 0.38 | 0.32 | 0.34 |
Per Share
Year | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | 0.04 | 0.05 | 0.06 | 0.10 | 0.12 | 0.18 | 0.21 | 0.31 | 0.40 | 0.13 | 0.11 | 0.09 | -0.33 | 0.02 | 0.04 | 0.17 | 0.30 | 0.38 | 0.31 | 0.48 |
SPS | 0.47 | 0.49 | 0.46 | 0.56 | 0.93 | 1.09 | 1.09 | 1.73 | 1.91 | 1.69 | 1.87 | 2.02 | 1.71 | 2.01 | 2.40 | 2.69 | 3.11 | 3.66 | 2.96 | 3.61 |
OCPS | 0.07 | 0.04 | 0.08 | 0.09 | 0.17 | 0.18 | 0.26 | -0.01 | 0.40 | -0.04 | 0.31 | 0.28 | 0.24 | 0.35 | 0.27 | 0.33 | 0.59 | 0.51 | 0.35 | 0.79 |
FCPS | 0.06 | 0.03 | 0.06 | -0.11 | 0.07 | 0.14 | 0.14 | -0.54 | 0.05 | -0.18 | 0.17 | -0.02 | 0.08 | 0.22 | 0.18 | 0.23 | 0.53 | 0.39 | 0.22 | 0.53 |
BVPS | 0.19 | 0.24 | 0.24 | 0.65 | 0.66 | 1.60 | 1.61 | 1.87 | 2.23 | 2.20 | 2.24 | 2.52 | 2.05 | 1.95 | 2.15 | 2.37 | 2.73 | 3.50 | 2.77 | 3.07 |
Per Share - CAGR
Year | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CAGR-EPS | 0.04 | 0.05 | 0.06 | 0.10 | 0.12 | 0.18 | 0.21 | 0.31 | 0.40 | 0.13 | 0.11 | 0.09 | -0.33 | 0.02 | 0.04 | 0.17 | 0.30 | 0.38 | 0.31 | 0.48 |
CAGR-SPS | 0.47 | 0.49 | 0.46 | 0.56 | 0.93 | 1.09 | 1.09 | 1.73 | 1.91 | 1.69 | 1.87 | 2.02 | 1.71 | 2.01 | 2.40 | 2.69 | 3.11 | 3.66 | 2.96 | 3.61 |
CAGR-OCPS | 0.07 | 0.04 | 0.08 | 0.09 | 0.17 | 0.18 | 0.26 | -0.01 | 0.40 | -0.04 | 0.31 | 0.28 | 0.24 | 0.35 | 0.27 | 0.33 | 0.59 | 0.51 | 0.35 | 0.79 |
CAGR-FCPS | 0.06 | 0.03 | 0.06 | -0.11 | 0.07 | 0.14 | 0.14 | -0.54 | 0.05 | -0.18 | 0.17 | -0.02 | 0.08 | 0.22 | 0.18 | 0.23 | 0.53 | 0.39 | 0.22 | 0.53 |
CAGR-BVPS | 0.19 | 0.24 | 0.24 | 0.65 | 0.66 | 1.60 | 1.61 | 1.87 | 2.23 | 2.20 | 2.24 | 2.52 | 2.05 | 1.95 | 2.15 | 2.37 | 2.73 | 3.50 | 2.77 | 3.07 |