XHKG0827
Market cap28mUSD
Jan 06, Last price
0.04HKD
1D
-11.90%
1Q
-22.92%
Jan 2017
-79.78%
Name
Ko Yo Chemical Group Ltd
Chart & Performance
Profile
Ko Yo Chemical (Group) Limited, an investment holding company, engages in the research and development, manufacture, marketing, and distribution of chemical products and chemical fertilizers in China. Its products include bulk blended fertilizer, urea, soda ash, and ammonia chloride. The company also provides agrotechnical services, including seeds selection, soil testing, fertilizing, field management, and prevention and control of diseases and pests to farmers under the Jiu Yuan Ce Fang brand. In addition, it is involved in the exploration and exploitation of a phosphorous mine; development of phosphoric acid and chemical production technology; and the manufacture and sale of engineering plastics. The company was incorporated in 2002 and is headquartered in Causeway Bay, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 2,904,857 -9.37% | 3,205,226 4.52% | |||||||
Cost of revenue | 2,779,810 | 2,608,190 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 125,047 | 597,036 | |||||||
NOPBT Margin | 4.30% | 18.63% | |||||||
Operating Taxes | 46,963 | 154,780 | |||||||
Tax Rate | 37.56% | 25.92% | |||||||
NOPAT | 78,084 | 442,256 | |||||||
Net income | (152,341) -175.58% | 201,563 -46.85% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,732,011 | 1,825,328 | |||||||
Long-term debt | 963,356 | 1,313,371 | |||||||
Deferred revenue | 1,189,788 | ||||||||
Other long-term liabilities | (1,305,531) | ||||||||
Net debt | 3,632,439 | (984,209) | |||||||
Cash flow | |||||||||
Cash from operating activities | 224,469 | 715,302 | |||||||
CAPEX | (218,783) | (774,132) | |||||||
Cash from investing activities | (718,507) | (1,157,801) | |||||||
Cash from financing activities | 332,569 | 272,774 | |||||||
FCF | (414,903) | (541,176) | |||||||
Balance | |||||||||
Cash | 62,928 | 224,058 | |||||||
Long term investments | 3,898,850 | ||||||||
Excess cash | 3,962,647 | ||||||||
Stockholders' equity | (669,556) | (462,343) | |||||||
Invested Capital | 5,271,849 | 4,651,585 | |||||||
ROIC | 1.57% | 10.14% | |||||||
ROCE | 2.65% | 13.87% | |||||||
EV | |||||||||
Common stock shares outstanding | 6,028,043 | 15,124,535 | |||||||
Price | 0.07 -58.02% | 0.16 -15.63% | |||||||
Market cap | 409,907 -83.27% | 2,450,175 42.18% | |||||||
EV | 4,042,550 | 1,467,053 | |||||||
EBITDA | 295,562 | 817,274 | |||||||
EV/EBITDA | 13.68 | 1.80 | |||||||
Interest | 243,618 | 248,166 | |||||||
Interest/NOPBT | 194.82% | 41.57% |