YOLFTbeta
00

Xiamen Kingdomway Group Co

002626 · SHE · Consumer Defensive / Packaged Foods

16.94CNY+0.15 (+0.89%)

Price History

Full chart

Market Stats

Previous Close16.79
Open16.79
Day Range16.45 – 17.32
52-Week Range12.90 – 21.82
Volume8.29M
Market Cap9.84B
P/E (TTM)39.34
Forward P/E0.00
EPS0.41
Dividend Yield2.48%
Beta0.40
50-Day Avg15.79
200-Day Avg16.83

About

Xiamen Kingdomway Group Company engages in the manufacturing and sale of the nutrition and health products in China and internationally. The company also offers dietary supplements, functional foods, and sports nutrition. It offers its products under the Doctor's Best, Zipfizz, Kingdaway, Labrada, Prosupps, Wu Kun, Viactiv, RxSugar, LeanBody, and Jinlexin brands. It sells its products through online platforms and supermarkets. The company was formerly known as Xiamen Jindawei Vitamin Co., Ltd. Xiamen Kingdomway Group Company was founded in 1997 and is based in Xiamen, China.

Company Details

  • SectorConsumer Defensive
  • IndustryPackaged Foods
  • CEOMr. Bin Jiang
  • Employees2.18K
  • HeadquartersNo.299 Yangguang West Road, Xiamen, China, 361028, China
  • Websitehttps://www.kingdomway.com

Leadership

  • Mr. Bin JiangChairman & GM · b. 1967
  • Mr. Hang HongCFO, Deputy GM & Non-Independent Director · b. 1982
  • Mr. Chen Jia LiangExecutive Deputy GM & Non-Independent Director · b. 1964
  • Mr. Zhan GuanghuangDeputy General Manager · b. 1965
  • Hong Yun HuangAccounting Supervisor

Financials

Income Statement

Currency: CNY2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue344.63M367.96M536.25M577.94M675.98M670.16M838.25M1.20B1.66B2.08B2.87B3.19B3.50B3.62B3.01B3.10B3.24B3.37B
Growth (%)-+6.77%+45.74%+7.77%+16.96%-0.86%+25.08%+43.61%+38.12%+25.37%+37.80%+11.11%+9.79%+3.19%-16.78%+3.10%+4.43%+3.87%
Cost of Revenue225.20M223.89M277.44M312.99M436.12M432.85M483.64M762.75M979.18M1.09B1.39B1.68B1.69B1.90B1.87B1.97B2.00B2.04B
Gross Profit119.43M144.07M258.82M264.96M239.85M237.31M354.61M441.05M683.57M991.03M1.49B1.51B1.82B1.71B1.14B1.14B1.24B1.32B
Gross Margin34.65%39.15%48.26%45.84%35.48%35.41%42.30%36.64%41.11%47.54%51.75%47.30%51.84%47.32%37.96%36.62%38.20%39.35%
Operating Expense62.25M71.62M99.00M100.06M109.51M127.30M131.38M316.13M333.74M431.45M683.95M928.82M685.75M773.90M830.01M780.08M755.37M791.73M
Operating Income57.18M72.45M159.82M164.90M130.34M110.00M223.22M124.92M349.83M559.59M802.55M580.79M1.13B937.34M312.35M355.96M482.30M532.57M
Operating Margin16.59%19.69%29.80%28.53%19.28%16.41%26.63%10.38%21.04%26.84%27.94%18.20%32.28%25.92%10.38%11.47%14.89%15.82%
EBITDA73.96M94.88M197.26M190.97M156.31M157.31M281.75M243.28M481.26M670.01M971.06M801.61M1.30B1.10B514.69M539.44M663.08M647.12M
EBITDA Margin21.46%25.79%36.78%33.04%23.12%23.47%33.61%20.21%28.94%32.14%33.80%25.11%36.97%30.54%17.10%17.39%20.47%19.23%
Net Income31.92M52.46M141.53M132.12M101.69M102.13M194.54M112.57M299.77M474.05M687.25M450.71M959.21M788.86M257.40M276.71M341.99M339.91M
Net Income Margin9.26%14.26%26.39%22.86%15.04%15.24%23.21%9.35%18.03%22.74%23.92%14.12%27.37%21.81%8.55%8.92%10.55%10.10%
R&D12.63M20.38M23.93M28.76M34.45M39.98M41.46M33.93M44.42M46.89M69.08M65.81M73.71M82.95M71.86M58.20M69.41M75.62M
R&D as % of Total Revenue3.67%5.54%4.46%4.98%5.10%5.97%4.95%2.82%2.67%2.25%2.40%2.06%2.10%2.29%2.39%1.88%2.14%2.25%
Interest Expense14.31M10.29M6.76M5.83M4.06M426.76K654.15K40.52M30.36M22.27M38.97M69.57M37.59M37.32M39.95M40.29M31.48M60.07M
Interest Expense % of Total Revenue4.15%2.80%1.26%1.01%0.60%0.06%0.08%3.37%1.83%1.07%1.36%2.18%1.07%1.03%1.33%1.30%0.97%1.78%

Balance Sheet

Currency: CNY2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets451.58M481.25M528.97M1.44B1.35B1.41B1.57B2.77B3.10B3.32B4.59B4.70B5.15B5.85B5.36B5.35B6.39B7.71B
Total Liabilities251.50M240.71M160.30M213.86M80.78M92.26M147.65M1.23B920.93M833.57M1.57B1.74B1.66B1.82B1.70B1.42B2.07B3.22B
Total Equity194.78M237.20M368.67M1.22B1.27B1.32B1.42B1.46B2.16B2.48B3.02B2.91B3.43B3.97B3.65B3.93B4.28B4.46B
Cash41.82M71.44M72.30M810.98M642.64M352.95M625.93M639.04M840.60M437.33M487.96M594.27M855.72M769.56M687.66M605.08M1.17B2.03B
Total Debt159.00M151.89M95.23M126.74M---1.00B684.74M472.37M1.15B1.23B974.38M1.12B1.08B711.14M1.08B-
Net Debt117.18M80.46M22.93M-684.24M-642.64M-352.95M-625.93M364.50M-155.86M35.04M658.20M635.89M118.65M349.49M391.69M106.06M-85.10M-

Cash Flow

Currency: CNY2008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow86.26M109.22M170.55M74.06M121.21M201.96M161.38M81.56M374.05M487.20M886.87M918.38M967.85M847.33M695.12M664.50M521.14M556.01M
Investing Cash Flow-32.56M-40.91M-87.61M-74.49M-100.25M-430.11M194.05M-897.41M-472.18M-548.72M-1.25B-279.14M-97.44K-309.66M-241.15M-452.09M-317.26M-
Financing Cash Flow-34.66M-50.22M-72.86M736.74M-170.03M-54.00M-204.39M507.47M528.70M-279.80M266.68M-472.10M-664.51M-527.23M-553.32M-186.10M345.48M-
Capital Expenditure29.80M43.19M89.33M78.80M105.81M137.12M85.09M720.99M20.61M90.02M79.06M175.73M249.72M344.56M161.69M251.79M364.60M229.55M
Free Cash Flow56.46M66.03M81.21M-4.74M15.40M64.84M76.29M-639.43M353.44M397.18M807.82M742.65M718.12M502.77M533.43M406.87M156.54M326.46M
Dividends Paid17.66M33.84M16.79M39.34M58.29M54.00M84.39M101.38M48.45M140.34M273.67M491.66M365.96M365.96M365.96M159.16M145.74M274.58M
FCF to OCF65.45%60.45%47.62%-6.40%12.71%32.11%47.27%-784.01%94.49%81.52%91.09%80.87%74.20%59.34%76.74%61.23%30.04%58.71%
Dividend Paid to FCF31.29%51.25%20.68%-829.80%378.42%83.28%110.61%-15.86%13.71%35.33%33.88%66.20%50.96%72.79%68.61%39.12%93.10%84.11%

Earnings

Report DateDec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Aug 8, 2014Oct 28, 2014Feb 25, 2015Apr 29, 2015Aug 28, 2015Oct 30, 2015Feb 28, 2016Apr 27, 2016Aug 28, 2016Oct 25, 2016Feb 23, 2017Apr 29, 2017Aug 20, 2017Oct 26, 2017Feb 26, 2018Apr 24, 2018Aug 23, 2018Oct 23, 2018Dec 31, 2018Apr 26, 2019Aug 20, 2019Oct 20, 2019Mar 20, 2020Apr 29, 2020Aug 20, 2020Oct 30, 2020Mar 30, 2021Apr 29, 2021Aug 25, 2021Oct 29, 2021Mar 29, 2022Apr 29, 2022Aug 16, 2022Oct 28, 2022Dec 31, 2022Apr 28, 2023Aug 29, 2023Oct 30, 2023Mar 27, 2024Apr 29, 2024Aug 28, 2024Sep 30, 2024Dec 31, 2024Apr 28, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate-----------0.090.12-0.330.070.09----0.090.090.09-----------------------------------
EPS Actual0.120.070.040.040.030.030.030.050.060.080.100.080.090.070.080.050.010.080.140.110.170.010.010.010.380.550.250.260.060.210.390.26-0.120.360.450.490.270.490.340.260.200.200.260.12-0.15-0.150.160.100.050.120.100.150.200.200.210.19-0.030.110.16
Surprise------------11.11%-25.00%--75.76%-28.57%-88.89%-----88.89%-88.89%-88.89%-----------------------------------
Timing----------Pre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursAfter-hoursPre-market-Pre-marketAfter-hoursPre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hours-Pre-marketPre-marketAfter-hours-Pre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-market--Pre-market-----

Key Statistics & Ratios

Market Cap9.84B
Enterprise Value10.68B
Trailing P/E39.34
Forward P/E0.00
PEG Ratio0.00
Price / Sales2.89
Price / Book2.43
EPS0.41
Book Value6.97
Revenue (TTM)3.41B
Gross Profit (TTM)1.29B
EBITDA622.20M
Profit Margin7.70%
Operating Margin16.22%
Return on Equity6.18%
Return on Assets4.14%
Shares Outstanding609.94M
Shares Float247.88M
Beta0.40
Dividend Yield2.48%
Dividend Rate0.40
Payout Ratio94.83%

Dividends

20261×
0.40Jun 10, 2026
20251×
0.40Jun 20, 2025
20241×
0.20Jun 6, 2024
20231×
0.20May 26, 2023
20221×
0.60Jun 17, 2022
20211×
0.60Jun 18, 2021
20201×
0.60May 29, 2020
20191×
0.80May 28, 2019
20181×
0.40May 11, 2018
20171×
0.20Jun 12, 2017
20161×
0.05Jun 13, 2016
20151×
0.15Jun 9, 2015
20141×
0.16Jun 6, 2014
20131×
0.09May 9, 2013
20121×
0.09May 28, 2012

Stock Splits

  • Jun 9, 201520:10
  • Jun 6, 201416:10
  • May 28, 201220:10