XSHE000599
Market cap481mUSD
Jan 10, Last price
4.14CNY
1D
-0.23%
1Q
4.35%
Jan 2017
-45.59%
Name
Qingdao Doublestar Co Ltd
Chart & Performance
Profile
Qingdao Doublestar Co., Ltd manufactures and sells tires in China and internationally. It offers truck all-steel and passenger semi-steel radial tire series. The company is also involved in the research, design, manufacturing, installation, and consultation of rubber and plastic, foundry, and environmental protection machinery and equipment, as well as digital tire molds. In addition, it engages in the real estate business. The company is based in Qingdao, 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 | 4,655,500 19.05% | 3,910,398 -0.36% | |||||||
Cost of revenue | 4,745,966 | 4,259,691 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (90,466) | (349,294) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 21,517 | 4,931 | |||||||
Tax Rate | |||||||||
NOPAT | (111,983) | (354,225) | |||||||
Net income | (176,145) | ||||||||
Dividends | (149,290) | (8,164) | |||||||
Dividend yield | 4.19% | 0.24% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,717,716 | 4,338,644 | |||||||
Long-term debt | 1,357,750 | 487,665 | |||||||
Deferred revenue | 323,683 | 417,475 | |||||||
Other long-term liabilities | 35,255 | 57,941 | |||||||
Net debt | 2,731,807 | 2,752,491 | |||||||
Cash flow | |||||||||
Cash from operating activities | 280,334 | 336,736 | |||||||
CAPEX | (242,637) | ||||||||
Cash from investing activities | (403,976) | ||||||||
Cash from financing activities | 39,571 | ||||||||
FCF | 380,652 | 388,651 | |||||||
Balance | |||||||||
Cash | 1,505,046 | 1,345,973 | |||||||
Long term investments | 838,614 | 727,846 | |||||||
Excess cash | 2,110,884 | 1,878,299 | |||||||
Stockholders' equity | 258,044 | 930,032 | |||||||
Invested Capital | 7,259,494 | 6,745,910 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 800,659 | 816,759 | |||||||
Price | 4.45 6.21% | 4.19 -1.64% | |||||||
Market cap | 3,562,932 4.11% | 3,422,220 -1.64% | |||||||
EV | 6,243,447 | 6,174,711 | |||||||
EBITDA | 317,114 | 64,045 | |||||||
EV/EBITDA | 19.69 | 96.41 | |||||||
Interest | 201,225 | 181,397 | |||||||
Interest/NOPBT |