XHKG
0189
Market cap1.94bUSD
May 30, Last price
9.18HKD
1D
-0.76%
1Q
8.38%
IPO
359.00%
Name
Dongyue Group Ltd
Chart & Performance
Profile
Dongyue Group Limited, an investment holding company, manufactures, distributes, and sells polymers, organic silicone, refrigerants, dichloromethane, polyvinyl chloride (PVC), liquid alkali, and other products in the People's Republic of China. The company operates through Polymers; Refrigerants; Organic Silicone; Dichloromethane, PVC and Liquid Alkali; Property Development; and Other Operations segments. It offers fluoride fine chemicals, chloride methyl chlorine and alkali, and fluoride salt and acid products, as well as polytetrafluoroethylene, methane chloride, anhydrous fluoride, fluorite, silicon rubber, fluoropolymer, ammonium bifluoride, hydrofluoric acid, and bromine products. The company also engages in the development of residential properties; sale of chemical products; and provision of sewage disposal and environmental monitoring services. It also operates in Japan, South Korea, India, Singapore, Thailand, the United Arab Emirates, Pakistan, Malaysia, Kuwait, Saudi Arabia, Indonesia, Israel, the Philippines, Vietnam, Turkey, and internationally. The company was founded in 1987 and is headquartered in Zibo, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 14,181,087 -2.15% | 14,493,323 -27.63% | 20,027,988 26.41% | |||||||
Cost of revenue | 12,993,683 | 14,145,497 | 16,327,980 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,187,404 | 347,826 | 3,700,008 | |||||||
NOPBT Margin | 8.37% | 2.40% | 18.47% | |||||||
Operating Taxes | 435,549 | 42,086 | 948,938 | |||||||
Tax Rate | 36.68% | 12.10% | 25.65% | |||||||
NOPAT | 751,855 | 305,740 | 2,751,070 | |||||||
Net income | 810,804 14.55% | 707,793 -81.64% | 3,855,539 85.82% | |||||||
Dividends | (1,196,613) | (625,229) | ||||||||
Dividend yield | 9.64% | 3.26% | ||||||||
Proceeds from repurchase of equity | (425,469) | |||||||||
BB yield | 2.22% | |||||||||
Debt | ||||||||||
Debt current | 5,138 | 5,198 | 4,894 | |||||||
Long-term debt | 47,746 | 58,900 | 82,374 | |||||||
Deferred revenue | 294,215 | 287,849 | ||||||||
Other long-term liabilities | 504,051 | |||||||||
Net debt | (2,923,467) | (3,635,202) | (5,607,978) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,375,950 | 5,082,541 | ||||||||
CAPEX | (1,911,244) | (3,845,563) | ||||||||
Cash from investing activities | (2,634,000) | (2,906,415) | ||||||||
Cash from financing activities | (1,510,647) | (1,962,684) | ||||||||
FCF | (403,767) | (238,144) | 147,807 | |||||||
Balance | ||||||||||
Cash | 2,748,913 | 3,126,996 | 5,454,363 | |||||||
Long term investments | 227,438 | 572,304 | 240,883 | |||||||
Excess cash | 2,267,297 | 2,974,634 | 4,693,847 | |||||||
Stockholders' equity | 17,471,837 | 13,002,544 | 16,543,093 | |||||||
Invested Capital | 15,735,033 | 14,290,039 | 13,998,238 | |||||||
ROIC | 5.01% | 2.16% | 21.84% | |||||||
ROCE | 6.60% | 2.00% | 19.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,746,485 | 2,197,479 | 2,234,416 | |||||||
Price | 8.12 43.72% | 5.65 -34.23% | 8.59 -29.36% | |||||||
Market cap | 14,181,458 14.22% | 12,415,756 -35.31% | 19,193,633 -25.57% | |||||||
EV | 16,622,768 | 10,924,742 | 17,982,595 | |||||||
EBITDA | 1,187,404 | 1,562,125 | 4,634,035 | |||||||
EV/EBITDA | 14.00 | 6.99 | 3.88 | |||||||
Interest | 1,659 | 15,302 | ||||||||
Interest/NOPBT | 0.48% | 0.41% |