Haoxiangni
002582.SZHaoxiangni Health Food Co.,Ltd. Price (002582.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
432,432,206
(2.4374)%Revenue and Profitability
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 282,114,600 | 408,093,113 | 657,055,431 | 784,769,775 | 896,547,160 | 908,037,723 | 972,923,969 | 1,113,050,303 | 2,071,832,004 | 4,070,449,726 | 4,949,436,723 | 5,961,168,475 | 3,001,375,668 | 1,281,122,736 | 1,400,490,690 | 1,728,222,464 |
| Net Income | 37,281,662 | 51,487,732 | 94,127,570 | 112,512,551 | 100,427,669 | 102,027,825 | 53,700,787 | -3,233,122 | 39,272,402 | 106,895,659 | 129,571,542 | 192,622,682 | 2,155,054,097 | 61,634,069 | -203,155,378 | -51,891,864 |
| FCF USD | -47,226,660 | -78,082,868 | -115,438,091 | -59,847,295 | -176,304,080 | -13,388,529 | -487,584,393 | -115,745,493 | -704,892,568 | 27,756,890 | 230,099,646 | 129,712,856 | 232,898,440 | -124,698,667 | -278,784,624 | 343,668,717 |
| OCF USD | 9,243,621 | -1,871,439 | -41,353,474 | 52,020,774 | 35,919,621 | 180,412,925 | -93,864,987 | 158,309,186 | -351,605,622 | 225,957,495 | 571,791,946 | 477,006,821 | 334,997,959 | 70,082,249 | -148,809,937 | 432,231,266 |
Financial Health - DEBT
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YTPD | 0.00 | 0.93 | 0.66 | 0.73 | 0.71 | 0.02 | 9.30 | -154.55 | 15.09 | 3.14 | 1.99 | 0.68 | 0.01 | 2.48 | -0.77 | -10.12 |
| D/E | 0.84 | 0.90 | 1.25 | 0.24 | 0.14 | 0.00 | 0.43 | 0.55 | 0.32 | 0.31 | 0.30 | 0.38 | 0.05 | 0.12 | 0.13 | 0.16 |
| CA/CL | 1.25 | 1.41 | 1.34 | 4.47 | 5.40 | 6.67 | 3.32 | 2.30 | 2.00 | 1.75 | 1.43 | 1.14 | 7.15 | 4.55 | 4.18 | 3.15 |
| TA/TL | 1.67 | 1.74 | 1.59 | 3.96 | 5.09 | 8.68 | 2.67 | 2.39 | 2.72 | 2.74 | 2.52 | 2.13 | 8.52 | 5.15 | 5.03 | 3.70 |
| Total Debt | 110,079,000 | 176,079,000 | 350,069,000 | 284,095,410 | 181,426,365 | 2,131,820 | 599,489,867 | 759,683,371 | 1,003,719,905 | 1,013,930,264 | 1,003,257,057 | 1,297,832,382 | 300,000,000 | 536,746,811 | 529,750,381 | 675,344,441 |
Management Performance
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC | 12.11% | 11.73% | 12.69% | 6.02% | 6.05% | 6.75% | 2.18% | -0.43% | -0.19% | 2.23% | 2.52% | 4.11% | 36.53% | 0.28% | -1.62% | -1.11% |
| ROE | 28.53% | 26.36% | 33.74% | 9.41% | 7.88% | 7.49% | 3.84% | -0.23% | 1.23% | 3.27% | 3.88% | 5.66% | 39.25% | 1.39% | -4.82% | -1.26% |
| ROA | 0.00% | 11.20% | 12.50% | 7.03% | 6.33% | 6.63% | 2.40% | -0.14% | 0.77% | 1.89% | 1.97% | 2.97% | 34.57% | 1.00% | -3.88% | -0.92% |
| NM % | 13.22% | 12.62% | 14.33% | 14.34% | 11.20% | 11.24% | 5.52% | -0.29% | 1.90% | 2.63% | 2.62% | 3.23% | 71.80% | 4.81% | -14.51% | -3.00% |
| FCF / R% | 0.00% | -19.13% | -17.57% | -7.63% | -19.66% | -1.47% | -50.12% | -10.40% | -34.02% | 0.68% | 4.65% | 2.18% | 7.76% | -9.73% | -19.91% | 19.89% |
| FCF / NI% | -126.67% | -151.70% | -122.64% | -53.19% | -175.55% | -13.12% | -907.97% | 3,579.99% | -1,803.18% | 28.51% | 211.12% | 67.88% | 10.84% | -227.01% | 137.23% | -662.28% |
| Operating Margin (OM) | 0.00 | 0.06 | 0.15 | 0.24 | 0.28 | 0.36 | 0.37 | 0.30 | 0.18 | 0.11 | 0.11 | 0.12 | 0.86 | 1.69 | 1.38 | 1.06 |
Per Share
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | 0.08 | 0.23 | 0.43 | 0.43 | 0.34 | 0.35 | 0.18 | -0.01 | 0.11 | 0.21 | 0.25 | 0.38 | 4.31 | 0.13 | -0.46 | -0.12 |
| SPS | 0.62 | 1.85 | 2.98 | 2.96 | 3.04 | 3.07 | 3.26 | 3.44 | 5.80 | 8.00 | 9.66 | 11.76 | 6.00 | 2.70 | 3.16 | 4.00 |
| OCPS | 0.02 | -0.01 | -0.19 | 0.20 | 0.12 | 0.61 | -0.31 | 0.49 | -0.98 | 0.44 | 1.12 | 0.94 | 0.67 | 0.15 | -0.34 | 1.00 |
| FCPS | -0.10 | -0.35 | -0.52 | -0.23 | -0.60 | -0.05 | -1.63 | -0.36 | -1.97 | 0.05 | 0.45 | 0.26 | 0.47 | -0.26 | -0.63 | 0.79 |
| BVPS | 0.29 | 0.89 | 1.27 | 4.52 | 4.31 | 4.60 | 4.69 | 4.28 | 8.93 | 6.43 | 6.52 | 6.71 | 10.97 | 9.36 | 9.45 | 9.48 |
Per Share - CAGR
| Year | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | 0.08 | 0.23 | 0.43 | 0.43 | 0.34 | 0.35 | 0.18 | -0.01 | 0.11 | 0.21 | 0.25 | 0.38 | 4.31 | 0.13 | -0.46 | -0.12 |
| CAGR-SPS | 0.62 | 1.85 | 2.98 | 2.96 | 3.04 | 3.07 | 3.26 | 3.44 | 5.80 | 8.00 | 9.66 | 11.76 | 6.00 | 2.70 | 3.16 | 4.00 |
| CAGR-OCPS | 0.02 | -0.01 | -0.19 | 0.20 | 0.12 | 0.61 | -0.31 | 0.49 | -0.98 | 0.44 | 1.12 | 0.94 | 0.67 | 0.15 | -0.34 | 1.00 |
| CAGR-FCPS | -0.10 | -0.35 | -0.52 | -0.23 | -0.60 | -0.05 | -1.63 | -0.36 | -1.97 | 0.05 | 0.45 | 0.26 | 0.47 | -0.26 | -0.63 | 0.79 |
| CAGR-BVPS | 0.29 | 0.89 | 1.27 | 4.52 | 4.31 | 4.60 | 4.69 | 4.28 | 8.93 | 6.43 | 6.52 | 6.71 | 10.97 | 9.36 | 9.45 | 9.48 |