XHKG1702
Market cap135mUSD
Dec 19, Last price
1.70HKD
Name
Dongguang Chemical Ltd
Chart & Performance
Profile
Dongguang Chemical Limited, an investment holding company, manufactures and sells urea in the People's Republic of China. It offers coal-based urea for use as a source of nitrogen in fertilizers and industrial applications, such as production of adhesives, coatings, plastics, and cosmetics; and urea by-products, including methanol, liquid carbon dioxide, and liquefied natural gas. The company was formerly known as Sino-coal Chemical Limited and changed its name to Dongguang Chemical Limited in June 2015. Dongguang Chemical Limited was founded in 1970 and is headquartered in Cangzhou, 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,920,711 -6.71% | 3,130,781 8.67% | 2,880,934 47.28% | |||||||
Cost of revenue | 2,665,821 | 2,858,005 | 2,489,414 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 254,890 | 272,776 | 391,520 | |||||||
NOPBT Margin | 8.73% | 8.71% | 13.59% | |||||||
Operating Taxes | 74,536 | 74,087 | 109,072 | |||||||
Tax Rate | 29.24% | 27.16% | 27.86% | |||||||
NOPAT | 180,354 | 198,689 | 282,448 | |||||||
Net income | 190,080 -2.21% | 194,380 -26.95% | 266,081 112.40% | |||||||
Dividends | (44,022) | (51,465) | (25,843) | |||||||
Dividend yield | 3.46% | 3.16% | 1.68% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 90 | 242 | 96,077 | |||||||
Long-term debt | 55,992 | 56,482 | 56,499 | |||||||
Deferred revenue | 2,344 | 3,169 | 3,995 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (741,738) | (478,782) | (272,525) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 372,772 | 306,179 | 350,367 | |||||||
CAPEX | (70,357) | (45,060) | (78,806) | |||||||
Cash from investing activities | (60,815) | (36,379) | (48,250) | |||||||
Cash from financing activities | (53,158) | (159,448) | (238,972) | |||||||
FCF | 196,274 | 289,107 | 384,403 | |||||||
Balance | ||||||||||
Cash | 797,811 | 535,466 | 425,061 | |||||||
Long term investments | 9 | 40 | 40 | |||||||
Excess cash | 651,784 | 378,967 | 281,054 | |||||||
Stockholders' equity | 1,530,046 | 1,391,986 | 1,255,400 | |||||||
Invested Capital | 1,145,769 | 1,266,991 | 1,313,623 | |||||||
ROIC | 14.95% | 15.40% | 21.79% | |||||||
ROCE | 14.10% | 16.52% | 24.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 620,944 | 620,944 | 620,944 | |||||||
Price | 2.05 -21.76% | 2.62 5.65% | 2.48 | |||||||
Market cap | 1,272,935 -21.76% | 1,626,873 5.65% | 1,539,941 | |||||||
EV | 539,867 | 1,670,000 | 1,795,707 | |||||||
EBITDA | 391,261 | 407,000 | 554,078 | |||||||
EV/EBITDA | 1.38 | 4.10 | 3.24 | |||||||
Interest | 1,955 | 1,965 | 17,438 | |||||||
Interest/NOPBT | 0.77% | 0.72% | 4.45% |