XSHE000510
Market cap326mUSD
Dec 31, Last price
3.60CNY
1D
-1.08%
1Q
2.51%
Jan 2017
-69.99%
Name
Sichuan Xinjinlu Group Co Ltd
Chart & Performance
Profile
Sichuan Xinjinlu Group Co., Ltd. produces and sells chlor-alkali chemicals and plastic products for industrial use in China. It primarily offers polyvinyl chloride (PVC) resin, caustic soda, industrial synthetic hydrochloric acid, industrial liquid chlorine, potassium hydroxide, sangla, special PVC resins, sodium hypochlorite, sodium hydroxide, calcium carbide, and interior leather and films, as well as warehousing, and other services. The company was formerly known as Sichuan Jinlu Group Co., Ltd. Sichuan Xinjinlu Group Co., Ltd. is based in Deyang, 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 | 2,589,304 -14.79% | 3,038,821 2.04% | |||||||
Cost of revenue | 2,555,967 | 2,786,897 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 33,338 | 251,924 | |||||||
NOPBT Margin | 1.29% | 8.29% | |||||||
Operating Taxes | 6,444 | 37,546 | |||||||
Tax Rate | 19.33% | 14.90% | |||||||
NOPAT | 26,894 | 214,378 | |||||||
Net income | (176,643) -1,458.88% | 12,999 -95.66% | |||||||
Dividends | (8,472) | ||||||||
Dividend yield | 0.24% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 391,769 | 264,973 | |||||||
Long-term debt | 32,432 | 8,363 | |||||||
Deferred revenue | 34,363 | 30,465 | |||||||
Other long-term liabilities | 37,459 | 47,363 | |||||||
Net debt | (66,091) | (303,342) | |||||||
Cash flow | |||||||||
Cash from operating activities | (19,412) | ||||||||
CAPEX | (33,980) | ||||||||
Cash from investing activities | (212,587) | ||||||||
Cash from financing activities | 120,179 | 76,091 | |||||||
FCF | (1,275) | 140,451 | |||||||
Balance | |||||||||
Cash | 324,373 | 408,054 | |||||||
Long term investments | 165,920 | 168,624 | |||||||
Excess cash | 360,827 | 424,736 | |||||||
Stockholders' equity | 1,326,855 | 1,459,576 | |||||||
Invested Capital | 1,458,834 | 1,352,079 | |||||||
ROIC | 1.91% | 18.00% | |||||||
ROCE | 1.71% | 13.67% | |||||||
EV | |||||||||
Common stock shares outstanding | 609,114 | 609,182 | |||||||
Price | 5.68 -3.07% | 5.86 -0.85% | |||||||
Market cap | 3,459,768 -3.08% | 3,569,808 -0.85% | |||||||
EV | 3,450,270 | 3,292,810 | |||||||
EBITDA | 132,952 | 341,895 | |||||||
EV/EBITDA | 25.95 | 9.63 | |||||||
Interest | 24,228 | 10,373 | |||||||
Interest/NOPBT | 72.67% | 4.12% |