XSHE000422
Market cap1.75bUSD
Jan 15, Last price
11.82CNY
1D
-0.51%
1Q
-7.00%
Jan 2017
48.68%
Name
Hubei Yihua Chemical Industry Co Ltd
Chart & Performance
Profile
Hubei Yihua Chemical Industry Co., Ltd. manufactures and sells chemical raw materials and chemical products in China and internationally. The company offers urea and diammonium phosphate; chlor-alkali products, such as polyvinyl chloride and caustic soda; and fine chemical products, including pentaerythritol and sodium hydroxide. The company was founded in 1977 and is based in Yichang, China.
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 | 17,042,037 -17.72% | 20,712,522 11.69% | |||||||
Cost of revenue | 16,109,621 | 17,801,260 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 932,416 | 2,911,263 | |||||||
NOPBT Margin | 5.47% | 14.06% | |||||||
Operating Taxes | 163,230 | 239,594 | |||||||
Tax Rate | 17.51% | 8.23% | |||||||
NOPAT | 769,185 | 2,671,669 | |||||||
Net income | 453,146 -79.06% | 2,164,386 37.94% | |||||||
Dividends | (393,814) | ||||||||
Dividend yield | 3.90% | ||||||||
Proceeds from repurchase of equity | (1,085) | ||||||||
BB yield | 0.01% | ||||||||
Debt | |||||||||
Debt current | 1,565,048 | 4,008,060 | |||||||
Long-term debt | 2,810,587 | 4,914,410 | |||||||
Deferred revenue | 227,177 | 151,525 | |||||||
Other long-term liabilities | 294,958 | 220,133 | |||||||
Net debt | (2,851,022) | 2,273,182 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,626,449 | 3,861,172 | |||||||
CAPEX | (1,748,440) | ||||||||
Cash from investing activities | (2,165,162) | ||||||||
Cash from financing activities | (218,204) | (2,937,211) | |||||||
FCF | 1,735,496 | 2,754,505 | |||||||
Balance | |||||||||
Cash | 2,970,806 | 3,419,566 | |||||||
Long term investments | 4,255,851 | 3,229,722 | |||||||
Excess cash | 6,374,555 | 5,613,662 | |||||||
Stockholders' equity | 5,668,822 | 5,230,781 | |||||||
Invested Capital | 7,883,081 | 10,780,447 | |||||||
ROIC | 8.24% | 23.53% | |||||||
ROCE | 6.84% | 18.13% | |||||||
EV | |||||||||
Common stock shares outstanding | 964,551 | 897,867 | |||||||
Price | 10.46 -28.89% | 14.71 -30.97% | |||||||
Market cap | 10,089,208 -23.61% | 13,207,619 -30.97% | |||||||
EV | 9,320,688 | 17,613,313 | |||||||
EBITDA | 2,050,237 | 4,008,626 | |||||||
EV/EBITDA | 4.55 | 4.39 | |||||||
Interest | 242,053 | 334,410 | |||||||
Interest/NOPBT | 25.96% | 11.49% |