XHKG0358
Market cap8.00bUSD
Dec 23, Last price
12.30HKD
1D
0.49%
1Q
-11.76%
Jan 2017
13.68%
Name
Jiangxi Copper Co Ltd
Chart & Performance
Profile
Jiangxi Copper Company Limited engages in exploring, mining, smelting, and refining copper in Mainland China, Hong Kong, and internationally. It offers copper cathodes, copper rods and wires, sulphuric acid, and other products, as well as deposit, loan, guarantee, and financing consultation services. It is involved in the processing and sale of copper and hardware electric products; production and sale of non-ferrous metals, rare metals and non-metals, electrolytic copper foil, spiral and copper tubes, copper and enameled wires, other copper pipe products, and cast iron grinding balls; provision of repair, consulting, and transportation services; exploration, mining, selection, and smelting of gold and chemical; project, industrial, and fund investment, investment management, and investment and economic information advisory services; metallurgical chemistry; equipment manufacturing and maintenance activities; and development and production of thermo-electronic semiconductors and appliances. In addition, it engages in the development of chemical technologies; contracting for mining constructions; production and sale of casting products; maintenance of mechanical and electrical equipment; installation and debugging of equipment; sale of building materials; production of copper sulfate and electrolytic copper; scrap of base metals; and geological investigation and survey, and construction and engineering measurement. Further, it is involved in the sale of mineral processing, fine chemical, and other industrial and domestic products; trading of metal products; machinery processing; manufacture and sale of wear resistant materials; and trade and settlement of import-export business, offshore investment and financing, cross-border RMB settlement, and research and development activities. The company was founded in 1979 and is headquartered in Nanchang, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 521,892,512 8.74% | 479,938,045 8.40% | 442,767,670 38.99% | |||||||
Cost of revenue | 510,689,267 | 467,705,410 | 427,170,833 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,203,245 | 12,232,635 | 15,596,838 | |||||||
NOPBT Margin | 2.15% | 2.55% | 3.52% | |||||||
Operating Taxes | 1,404,318 | 1,403,004 | 1,387,449 | |||||||
Tax Rate | 12.53% | 11.47% | 8.90% | |||||||
NOPAT | 9,798,927 | 10,829,630 | 14,209,389 | |||||||
Net income | 6,505,109 8.53% | 5,993,964 6.36% | 5,635,568 142.87% | |||||||
Dividends | (3,567,530) | (1,731,365) | (346,273) | |||||||
Dividend yield | 5.77% | 2.87% | 0.45% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 36,062,264 | 42,999,051 | 39,448,635 | |||||||
Long-term debt | 19,379,565 | 9,796,297 | 13,754,333 | |||||||
Deferred revenue | 445,466 | 476,538 | 458,647 | |||||||
Other long-term liabilities | 1,386,827 | 1,589,763 | 1,641,877 | |||||||
Net debt | (2,685,938) | (4,141,616) | (7,217,810) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,931,174 | 10,641,320 | 9,031,634 | |||||||
CAPEX | (6,811,373) | (5,315,447) | (2,871,469) | |||||||
Cash from investing activities | (8,228,218) | (7,718,983) | (3,228,843) | |||||||
Cash from financing activities | 1,932,729 | (9,753,802) | 1,153,945 | |||||||
FCF | 3,978,168 | 6,017,000 | 14,837,149 | |||||||
Balance | ||||||||||
Cash | 42,799,153 | 36,650,128 | 38,850,972 | |||||||
Long term investments | 15,328,614 | 20,286,836 | 21,569,806 | |||||||
Excess cash | 32,033,141 | 32,940,061 | 38,282,394 | |||||||
Stockholders' equity | 48,661,435 | 70,319,256 | 66,179,024 | |||||||
Invested Capital | 101,620,887 | 101,634,060 | 92,003,104 | |||||||
ROIC | 9.64% | 11.19% | 15.85% | |||||||
ROCE | 8.37% | 9.07% | 11.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,462,729 | 3,462,729 | 3,462,729 | |||||||
Price | 17.86 2.47% | 17.43 -21.94% | 22.33 11.93% | |||||||
Market cap | 61,844,347 2.47% | 60,355,374 -21.94% | 77,322,748 11.93% | |||||||
EV | 68,485,026 | 64,645,263 | 78,116,011 | |||||||
EBITDA | 14,051,155 | 12,783,137 | 18,345,194 | |||||||
EV/EBITDA | 4.87 | 5.06 | 4.26 | |||||||
Interest | 531,370 | 1,978,200 | 2,030,285 | |||||||
Interest/NOPBT | 4.74% | 16.17% | 13.02% |