MSFT 414.2162 -0.3066% AAPL 228.5 -0.2183% NVDA 146.7395 0.5823% GOOGL 167.89 -4.5971% GOOG 169.5501 -4.3872% AMZN 198.38 -2.2181% META 563.1866 -0.4126% BRK-A 564000.0 1.0181% BRK-B 371.74 0.9998% AVGO 164.04 0.4839% TSLA 340.34 -0.4941% TSM 190.62 1.1998% LLY 748.98 -0.588% V 309.9 0.8166% JPM 244.85 1.6903% UNH 597.49 -0.5012% NVO 102.79 -2.3558% WMT 88.39 1.3879% LVMUY 120.53 -0.9044% XOM 122.0297 1.421%
Last update at 2024-11-20T20:00:00Z
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 11050.33M | 9354.30M | 6986.25M | 6498.76M | 4763.24M |
| Minority interest | - | - | 0.00000M | -5.67600M | 44.22M |
| Net income | 8495.25M | 7161.79M | 5277.43M | 4948.57M | 3606.06M |
| Selling general administrative | 9655.82M | 8984.00M | 6834.95M | 6073.39M | 5518.52M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 19095.41M | 17656.22M | 13508.33M | 13310.63M | 10920.83M |
| Reconciled depreciation | 2486.93M | 2378.19M | 1925.45M | 1733.57M | 1394.74M |
| Ebit | 9439.59M | 8672.22M | 6673.37M | 6111.73M | 4638.14M |
| Ebitda | 13613.28M | 11785.43M | 8990.66M | 8247.86M | 6162.09M |
| Depreciation and amortization | - | - | - | - | - |
| Non operating income net other | - | - | - | - | - |
| Operating income | 9962.59M | 9104.01M | 7124.75M | 6561.74M | 4943.98M |
| Other operating expenses | - | - | - | - | - |
| Interest expense | 76.03M | 52.95M | 78.96M | 15.53M | 4.11M |
| Tax provision | 2555.08M | 2192.51M | 1708.83M | 1544.52M | 1151.53M |
| Interest income | 623.36M | 330.66M | 147.89M | 216.93M | 205.51M |
| Net interest income | 547.33M | 277.71M | 68.93M | 201.41M | 201.40M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 2555.08M | 2192.51M | 1708.83M | 1544.52M | 1151.53M |
| Total revenue | 33239.19M | 29696.41M | 22877.30M | 24021.00M | 20475.00M |
| Total operating expenses | 23276.59M | 20592.40M | 15752.55M | 17458.89M | 15530.86M |
| Cost of revenue | 14143.78M | 12040.19M | 9368.97M | 10710.00M | 9554.00M |
| Total other income expense net | - | - | - | - | - |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 8495.25M | 7161.79M | 5277.43M | 4954.24M | 3611.71M |
| Net income applicable to common shares | 8495.25M | 7161.79M | 5277.43M | 4948.57M | 3606.06M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 39254.84M | 32896.10M | 25859.41M | 17796.47M | 20950.00M |
| Intangible assets | 58.08M | 65.10M | 57.88M | 667.60M | 610.42M |
| Earning assets | - | - | - | - | - |
| Other current assets | 201.91M | 162.40M | 158.51M | 365.65M | 3793.55M |
| Total liab | 15170.76M | 12154.46M | 10367.13M | 7914.60M | 6534.23M |
| Total stockholder equity | 24084.08M | 20741.63M | 15492.28M | 9881.87M | 14371.55M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 7452.29M | 5400.09M | 4883.17M | 4252.30M | 3899.17M |
| Common stock | 1124.65M | 1124.65M | 1124.65M | 360.00M | 360.00M |
| Capital stock | 1124.65M | 1124.65M | 1124.65M | 360.00M | 360.00M |
| Retained earnings | 14616.70M | 11182.36M | 5932.47M | 9354.80M | 14003.83M |
| Other liab | 538.16M | 522.25M | 501.18M | 442.72M | 354.21M |
| Good will | - | - | - | - | - |
| Other assets | 482.54M | 349.50M | 323.74M | 393.53M | 356.78M |
| Cash | 15211.16M | 14783.58M | 9118.88M | 1083.14M | 1763.66M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 14601.43M | 11588.91M | 9824.65M | 7441.47M | 6163.40M |
| Current deferred revenue | - | - | - | - | - |
| Net debt | - | - | - | - | - |
| Short term debt | - | - | - | - | - |
| Short long term debt | 2425.09M | 2500.11M | 2413.96M | 1000.00M | 0.00000M |
| Short long term debt total | - | - | - | - | - |
| Other stockholder equity | 8342.73M | 8434.62M | 8435.17M | 167.07M | 7.71M |
| Property plant equipment | 16251.07M | 13524.38M | 13286.15M | 12970.77M | 11688.50M |
| Total current assets | 18361.48M | 17835.65M | 12191.64M | 4372.34M | 8841.05M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | 24026.00M | 20676.53M | 15434.40M | 9822.03M | 14307.87M |
| Short term investments | - | 204.75M | - | 200.00M | 3777.44M |
| Net receivables | 633.63M | 661.24M | 951.75M | 995.14M | 1006.11M |
| Long term debt | - | - | - | - | - |
| Inventory | 2108.37M | 1809.23M | 1805.45M | 1762.10M | 1906.34M |
| Accounts payable | 1425.07M | 1153.13M | 881.80M | 791.46M | 837.33M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | - | - | - | - | - |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | - | - | - | 4.98M | 7.47M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 20893.36M | 15060.44M | 13667.77M | 13424.14M | 12108.95M |
| Capital lease obligations | 99.86M | 90.03M | 55.37M | 36.36M | 45.66M |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -5206.90000M | -2860.54200M | -2590.36100M | 3500.00M | -265.00000M |
| Change to liabilities | 598.17M | 374.96M | 333.39M | 38.92M | 433.84M |
| Total cashflows from investing activities | -9426.32600M | -5315.75100M | -4656.69400M | 643.03M | -3674.07400M |
| Net borrowings | -156.67100M | 18.44M | 1381.51M | 950.18M | -94.52900M |
| Total cash from financing activities | -5369.78200M | -1893.45900M | 1715.80M | -8696.80200M | -456.72900M |
| Change to operating activities | 1125.30M | 1441.36M | 572.32M | 350.62M | -87.75100M |
| Net income | 8495.25M | 7161.79M | 5277.43M | 4948.57M | 3606.06M |
| Change in cash | -2366.78200M | 4131.91M | 5272.84M | -580.52200M | 500.78M |
| Begin period cash flow | 10187.90M | 6055.98M | 783.14M | 1363.66M | 862.88M |
| End period cash flow | 7821.11M | 10187.90M | 6055.98M | 783.14M | 1363.66M |
| Total cash from operating activities | 12041.51M | 11400.27M | 8429.17M | 7471.84M | 4629.73M |
| Issuance of capital stock | 71.41M | 0.00000M | 8542.86M | - | - |
| Depreciation | 2479.02M | 2371.00M | 1913.96M | 1723.04M | 1380.39M |
| Other cashflows from investing activities | -104.30600M | 10.52M | 33.59M | -4.37300M | -63.03900M |
| Dividends paid | 5059.12M | 1911.90M | 7979.76M | 9597.60M | 367.20M |
| Change to inventory | -315.51400M | -3.77600M | -78.11300M | 136.59M | -463.51400M |
| Change to account receivables | 1.12M | -130.11300M | -118.75300M | -92.48000M | -30.18500M |
| Sale purchase of stock | -225.40100M | - | - | - | - |
| Other cashflows from financing activities | - | - | -228.81000M | -49.38500M | -95.00000M |
| Change to netincome | -349.74600M | 177.86M | 517.46M | 142.86M | -36.24600M |
| Capital expenditures | 4193.35M | 2462.42M | 2236.04M | 3230.60M | 3336.91M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | 1409.08M | 1682.43M | 708.84M | 646.84M | -334.82800M |
| Stock based compensation | 101.79M | - | 0.00000M | 156.89M | - |
| Other non cash items | -573.13100M | -301.49600M | -114.52700M | -231.70700M | -225.58400M |
| Free cash flow | 7689.47M | 8912.11M | 6149.91M | 4158.78M | 1178.17M |
Sector: Consumer Defensive Industry: Beverages - Non-Alcoholic
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| NNFSF Nongfu Spring Co. Ltd |
- -% | 3.89 | 47.42 | 40.49 | 1.74 | 20.38 | 1.67 | 4.05 |
| KO The Coca-Cola Company |
0.77 1.22% | 63.76 | 23.61 | 20.58 | 5.53 | 9.46 | 6.08 | 17.61 |
| PEP PepsiCo Inc |
1.53 0.97% | 160.28 | 26.80 | 20.62 | 2.53 | 12.49 | 2.90 | 16.87 |
| MNST Monster Beverage Corp |
0.30 0.56% | 54.00 | 32.69 | 30.03 | 7.81 | 6.68 | 7.32 | 26.73 |
| KDP Keurig Dr Pepper Inc |
0.10 0.33% | 32.24 | 22.03 | 15.75 | 2.76 | 1.59 | 3.74 | 13.95 |
Nongfu Spring Co., Ltd. produces and markets packaged drinking water and beverage products primarily in Mainland China. It operates through five segments: Water Products, Ready-To-Drink Tea Products, Functional Drinks Products, Juice Beverage Products, and Other Products. The company also offers tea beverage products; functional drink products; fruit juice products; and other beverage products, such as soda water, sparkling flavored, and coffee beverages, as well as agricultural products comprising fresh fruits. In addition, it provides supply chain management services. The company was founded in 1996 and is headquartered in Hangzhou, China. Nongfu Spring Co., Ltd. operates as a subsidiary of Yangshengtang Co., Ltd.
No.181 Geyazhuang Road, Hangzhou, China, 310024
| Name | Title | Year Born |
|---|---|---|
| Mr. Shanshan Zhong | Founder, Chairman & GM | 1954 |
| Ms. Zhenhua Zhou | CFO & Exec. Director | 1971 |
| Mr. Xiyue Liu | Chief Information Officer & Shareholder Representative Supervisor | 1973 |
| Mr. Zhen Guo | Deputy GM & Exec. Director | 1957 |
| Mr. Li Zhou | Deputy GM & Exec. Director | 1971 |
| Mr. Yuan Liao | GM of Engineering & Equipment Center and Exec. Director | 1970 |
| Ms. Linyou Han | Sec. of the Board & Joint Company Sec. | 1981 |
| Ms. Po Man Mak A.C.I.S., A.C.S., C.P.A., CPA, FCCA | Joint Company Sec. | 1975 |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
US 
AU
UK
CA
NZ
Please wait processing your request...