WuXi AppTec Co., Ltd. Website

WuXi AppTec Co., Ltd.

SHSE-603259

Basic

  • Market Cap

    CN¥122.42B

  • EV

    CN¥113.69B

  • Shares Out

    2,911.93M

  • Revenue

    CN¥39.36B

  • Employees

    41,116

Margins

  • Gross

    40.76%

  • EBITDA

    32.2%

  • Operating

    26.83%

  • Pre-Tax

    29.27%

  • Net

    23.83%

  • FCF

    19.21%

Returns (5Yr Avg)

  • ROA

    10.88%

  • ROTA

    16.2%

  • ROE

    15.57%

  • ROCE

    14.63%

  • ROIC

    13.39%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥68.33

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥16.23B

  • Net Debt

    -CN¥9,134.29M

  • Debt/Equity

    0.13

  • EBIT/Interest

    54.58

Growth (CAGR)

  • Rev 3Yr

    29.09%

  • Rev 5Yr

    30.9%

  • Rev 10Yr

  • Dil EPS 3Yr

    29.77%

  • Dil EPS 5Yr

    27.84%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    4.21%

  • EBITDA Fwd 2Yr

    5.42%

  • EPS Fwd 2Yr

    7.63%

  • EPS LT Growth Est

    6.56%

Dividends

  • Yield

  • Payout

    30.71%

  • DPS

    CN¥0.98

  • DPS Growth 3Yr

    48.14%

  • DPS Growth 5Yr

    31.87%

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    2.25%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Operating Revenues

12,851

16,513.3

22,874.9

39,321.2

40,299.8

39,318

Other Revenues, Total

21.2

22.1

27.5

33.6

41

41

Total Revenues

12,872.2

16,535.4

22,902.4

39,354.8

40,340.8

39,359

Total Revenues % Chg.

33.9%

28.5%

38.5%

71.8%

2.5%

-1.2%

Cost of Goods Sold, Total

7,859.7

10,271.6

14,625.3

24,719.5

23,765.8

23,316.3

Gross Profit

5,012.5

6,263.9

8,277.1

14,635.3

16,575

16,042.7

Selling General & Admin Expenses, Total

1,920.9

2,427.5

2,902.4

3,557.1

3,579.8

3,509.9

Provision for Bad Debts

43.2

12.6

31.6

117.3

240.9

254.3

R&D Expenses

590.4

693.3

942.2

1,614

1,440.6

1,389.7

Other Operating Expenses

-118.1

34.5

53.6

200.5

297.5

327

Other Operating Expenses, Total

2,436.4

3,167.9

3,929.8

5,488.8

5,558.8

5,480.9

Operating Income

2,576.1

3,096

4,347.3

9,146.4

11,016.2

10,561.8

Interest Expense, Total

-128

-196

-128.3

-159.8

-193.6

-193.5

Interest And Investment Income

135.8

698.6

1,548

378.8

678.3

567.7

Net Interest Expenses

7.7

502.6

1,419.6

219

484.7

374.2

Currency Exchange Gains (Loss)

20.7

-411.1

-139.2

263.5

108.4

108.4

Other Non Operating Income (Expenses)

-0.9

-5

-8.2

-46.6

-21.2

475

EBT, Excl. Unusual Items

2,603.6

3,182.4

5,619.5

9,582.3

11,588.2

11,519.5

Impairment of Goodwill

-44.3

-131.3

-49.6

-49.6

Gain (Loss) On Sale Of Investments

-259.3

52.3

-93.4

770.1

-37.8

-295.4

Gain (Loss) On Sale Of Assets

-2.6

-27.4

244.3

-44.7

-78.8

-78.5

Asset Writedown

-4.8

-5

-67.4

-52.9

Other Unusual Items

206.4

250.2

442

477.5

477.5

EBT, Incl. Unusual Items

2,337

3,369.4

6,015.6

10,618.5

11,832

11,520.5

Income Tax Expense

425.6

383.1

879.7

1,715.9

2,131.7

2,047.2

Earnings From Continuing Operations

1,911.4

2,986.3

5,135.9

8,902.6

9,700.3

9,473.3

Minority Interest

-56.9

-26

-38.8

-88.9

-93.5

-92.5

Net Income

1,854.6

2,960.2

5,097.2

8,813.7

9,606.7

9,380.8

Preferred Dividend and Other Adjustments

3.3

Net Income to Common Incl Extra Items

1,851.3

2,960.2

5,097.2

8,813.7

9,606.7

9,380.8

Net Income to Common Excl. Extra Items

1,851.3

2,960.2

5,097.2

8,813.7

9,606.7

9,380.8

Total Shares Outstanding

2,773.9

2,930

2,955.8

2,960.5

2,968.8

2,898.8

Weighted Avg. Shares Outstanding

2,737.2

2,792.7

2,912.7

2,928.1

2,937.8

2,930.1

Weighted Avg. Shares Outstanding Dil

2,744.5

2,819.3

2,946.3

3,125.4

2,965

2,947.9

EPS

0.7

1.1

1.8

3

3.3

3.2

EPS Diluted

0.7

1.1

1.7

2.8

3.2

3.2

EBITDA

3,267.5

3,913.3

5,423.5

10,640.8

13,005.4

12,674.7

Effective Tax Rate

18.2%

11.4%

14.6%

16.2%

18%

17.8%