XSHE000546
Market cap471mUSD
Jan 10, Last price
4.45CNY
1D
-4.91%
1Q
-16.51%
Jan 2017
-60.69%
Name
Jinyuan Cement Co Ltd
Chart & Performance
Profile
Jinyuan EP Co., Ltd. engages in the cement, concrete, and environmental businesses. It offers cement, cement clinker and ready-mixed concrete; and cement kiln co-disposal of hazardous solid waste, as well as rare metals recycling services. The company was formerly known as Jinyuan Cement Co., Ltd. and changed its name to Jinyuan EP Co., Ltd. in May 2018. Jinyuan EP Co., Ltd. was founded in 1992 and is headquartered in Hangzhou, 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 | 2,843,622 -49.31% | 5,610,244 -35.80% | |||||||
Cost of revenue | 2,921,811 | 5,875,417 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (78,189) | (265,173) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 26,405 | 94,266 | |||||||
Tax Rate | |||||||||
NOPAT | (104,594) | (359,439) | |||||||
Net income | |||||||||
Dividends | (27,668) | (15,553) | |||||||
Dividend yield | 0.42% | 0.16% | |||||||
Proceeds from repurchase of equity | (17,560) | ||||||||
BB yield | 0.27% | ||||||||
Debt | |||||||||
Debt current | 401,801 | 1,067,681 | |||||||
Long-term debt | 741,257 | 187,404 | |||||||
Deferred revenue | 31,579 | 28,905 | |||||||
Other long-term liabilities | 68,084 | 1,358 | |||||||
Net debt | 922,771 | 470,337 | |||||||
Cash flow | |||||||||
Cash from operating activities | 556,930 | 330,807 | |||||||
CAPEX | (310,287) | ||||||||
Cash from investing activities | (201,519) | 89,504 | |||||||
Cash from financing activities | (659,673) | ||||||||
FCF | 296,890 | 1,467,817 | |||||||
Balance | |||||||||
Cash | 141,951 | 694,395 | |||||||
Long term investments | 78,336 | 90,353 | |||||||
Excess cash | 78,106 | 504,236 | |||||||
Stockholders' equity | 2,536,879 | 3,691,532 | |||||||
Invested Capital | 5,956,384 | 6,253,629 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 779,687 | 779,990 | |||||||
Price | 8.45 -30.28% | 12.12 -9.75% | |||||||
Market cap | 6,588,354 -30.31% | 9,453,474 -9.85% | |||||||
EV | 8,113,561 | 10,707,093 | |||||||
EBITDA | 92,823 | 26,951 | |||||||
EV/EBITDA | 87.41 | 397.28 | |||||||
Interest | 38,212 | 111,741 | |||||||
Interest/NOPBT |