XSHE000565
Market cap323mUSD
Dec 31, Last price
5.41CNY
1D
-1.80%
1Q
8.13%
Jan 2017
-56.71%
Name
Chongqing Sanxia Paints Co Ltd
Chart & Performance
Profile
Chongqing Sanxia Paints Co., Ltd engages in the manufacture and sale of paints and coatings primarily in China. The company offers anticorrosive, automotive, general, architectural, and furniture paints under the Three Gorges brand. Its products are used in the aerospace, aviation, military equipment, petroleum, petrochemicals, railways, bridges, ships, wind power, nuclear power, and automobiles and motorcycles. The company was formerly known as Chongqing Paint Factory. Chongqing Sanxia Paints Co., Ltd was founded in 1931 and is headquartered in Chongqing, 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 | 500,202 6.69% | 468,844 -4.18% | |||||||
Cost of revenue | 423,725 | 405,860 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 76,476 | 62,984 | |||||||
NOPBT Margin | 15.29% | 13.43% | |||||||
Operating Taxes | |||||||||
Tax Rate | |||||||||
NOPAT | 76,476 | 62,984 | |||||||
Net income | (34,813) -166.38% | 52,445 -26.41% | |||||||
Dividends | (12,676) | (10,840) | |||||||
Dividend yield | 0.46% | 0.43% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 40,234 | 31,218 | |||||||
Long-term debt | 83,500 | 142,500 | |||||||
Deferred revenue | 7,320 | ||||||||
Other long-term liabilities | 19,391 | 11,935 | |||||||
Net debt | (857,385) | (157,588) | |||||||
Cash flow | |||||||||
Cash from operating activities | (2,238) | 30,502 | |||||||
CAPEX | (10,491) | ||||||||
Cash from investing activities | 12,787 | 57,363 | |||||||
Cash from financing activities | (19,193) | ||||||||
FCF | 111,711 | 160,510 | |||||||
Balance | |||||||||
Cash | 320,139 | 331,306 | |||||||
Long term investments | 660,980 | ||||||||
Excess cash | 956,109 | 307,863 | |||||||
Stockholders' equity | 1,029,948 | 1,296,589 | |||||||
Invested Capital | 427,075 | 1,176,838 | |||||||
ROIC | 9.54% | 7.30% | |||||||
ROCE | 5.53% | 4.24% | |||||||
EV | |||||||||
Common stock shares outstanding | 435,165 | 433,592 | |||||||
Price | 6.31 7.50% | 5.87 -11.99% | |||||||
Market cap | 2,745,894 7.89% | 2,545,186 -11.99% | |||||||
EV | 1,888,509 | 2,387,598 | |||||||
EBITDA | 96,807 | 85,054 | |||||||
EV/EBITDA | 19.51 | 28.07 | |||||||
Interest | 6,707 | 8,174 | |||||||
Interest/NOPBT | 8.77% | 12.98% |