XHKG1812
Market cap879mUSD
Dec 27, Last price
1.28HKD
1D
0.79%
1Q
-26.44%
Jan 2017
-75.97%
Name
Shandong Chenming Paper Holdings Ltd
Chart & Performance
Profile
Shandong Chenming Paper Holdings Limited engages in the pulp production and paper making in Mainland China and internationally. It operates through Machine Paper, Financial Services, Hotels and Property Rentals, and Other segments. The company offers cultural paper, white paper board, coated paper, household paper, copy paper, industrial paper, thermal paper, and glassine paper; and paper making raw materials and machinery. It also generates and sells electric and thermal power; engages in the forestry, saplings growing, processing and sale of timber; manufactures, processes, and sells wood products; provides wall materials, panels, and coal; and purchases and sells waste, as well as offers financial leasing services. In addition, the company is involved in the provision of catering services; hotel services; and marketing, transportation, logistics, arboriculture, customs declaration, property management and investment, trading, investment, machinery manufacturing, printing and packaging, business factoring, port, capital market, business, wholesale and retail, funding, and investment management activities. Shandong Chenming Paper Holdings Limited was incorporated in 1993 and is headquartered in Shouguang, 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 | 26,608,570 -16.86% | 32,004,367 -3.08% | 33,019,812 7.43% | |||||||
Cost of revenue | 26,135,868 | 29,170,848 | 27,375,814 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 472,703 | 2,833,519 | 5,643,998 | |||||||
NOPBT Margin | 1.78% | 8.85% | 17.09% | |||||||
Operating Taxes | (383,062) | 216,496 | ||||||||
Tax Rate | 3.84% | |||||||||
NOPAT | 855,765 | 2,833,519 | 5,427,502 | |||||||
Net income | 317,363 -84.64% | 2,065,513 20.65% | ||||||||
Dividends | (875,469) | |||||||||
Dividend yield | 3.28% | |||||||||
Proceeds from repurchase of equity | (66,229) | |||||||||
BB yield | 0.59% | |||||||||
Debt | ||||||||||
Debt current | 33,475,479 | 41,058,554 | 40,124,336 | |||||||
Long-term debt | 7,306,084 | 4,089,428 | 5,545,903 | |||||||
Deferred revenue | 1,337,864 | 1,469,230 | 1,573,682 | |||||||
Other long-term liabilities | 3,878,959 | 3,160,771 | 2,684,160 | |||||||
Net debt | 16,755,139 | 26,083,783 | 29,163,941 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,389,949 | 3,449,824 | 8,581,888 | |||||||
CAPEX | (314,376) | |||||||||
Cash from investing activities | 58,291 | 165,721 | ||||||||
Cash from financing activities | (5,794,042) | |||||||||
FCF | 7,812,320 | 4,769,065 | 6,025,578 | |||||||
Balance | ||||||||||
Cash | 12,171,127 | 14,075,143 | 14,230,669 | |||||||
Long term investments | 11,855,297 | 4,989,056 | 2,275,629 | |||||||
Excess cash | 22,695,995 | 17,463,981 | 14,855,307 | |||||||
Stockholders' equity | 15,382,677 | 18,127,541 | 17,023,390 | |||||||
Invested Capital | 47,792,619 | 55,727,649 | 57,240,826 | |||||||
ROIC | 1.65% | 5.02% | 9.29% | |||||||
ROCE | 0.75% | 3.87% | 7.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,911,627 | 6,309,671 | 3,688,416 | |||||||
Price | 3.88 -22.09% | 4.98 -31.22% | 7.24 12.77% | |||||||
Market cap | 11,297,114 -64.05% | 31,422,160 17.67% | 26,704,134 -12.53% | |||||||
EV | 32,457,933 | 62,149,631 | 59,325,126 | |||||||
EBITDA | 2,792,355 | 5,151,461 | 8,069,414 | |||||||
EV/EBITDA | 11.62 | 12.06 | 7.35 | |||||||
Interest | 2,235,787 | 2,081,068 | 2,648,200 | |||||||
Interest/NOPBT | 472.98% | 73.44% | 46.92% |