XSHE000629
Market cap3.52bUSD
Jan 17, Last price
2.78CNY
1D
0.00%
1Q
2.21%
Jan 2017
16.32%
Name
Pangang Group Vanadium & Titanium Resources Co Ltd
Chart & Performance
Profile
Pangang Group Vanadium & Titanium Resources Co., Ltd. engages in the production and supply of vanadium and titanium products in China and internationally. The company provides vanadium products, including vanadium pentoxides, vanadium ferrovanadiums, vanadium-nitrogen alloys, vanadium-aluminum alloys, etc.; and titanium products comprising titanium dioxides and slags, ilmenite, etc. Its products are used in steel, electronics, non-ferrous metals, coatings, and inks industries. The company was founded in 1993 and is headquartered in Panzhihua, 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 | 14,380,138 -4.69% | 15,087,546 7.31% | |||||||
Cost of revenue | 13,037,329 | 13,387,895 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,342,809 | 1,699,651 | |||||||
NOPBT Margin | 9.34% | 11.27% | |||||||
Operating Taxes | 109,879 | 94,611 | |||||||
Tax Rate | 8.18% | 5.57% | |||||||
NOPAT | 1,232,930 | 1,605,040 | |||||||
Net income | 1,057,656 -21.32% | 1,344,278 1.25% | |||||||
Dividends | (5,684) | ||||||||
Dividend yield | 0.02% | ||||||||
Proceeds from repurchase of equity | (901) | (1,209) | |||||||
BB yield | 0.00% | 0.00% | |||||||
Debt | |||||||||
Debt current | 66,000 | 56,000 | |||||||
Long-term debt | 127,777 | 79,231 | |||||||
Deferred revenue | 3,101 | 3,106 | |||||||
Other long-term liabilities | 423,108 | 425,330 | |||||||
Net debt | (5,658,052) | (3,693,473) | |||||||
Cash flow | |||||||||
Cash from operating activities | 262,760 | 1,959,893 | |||||||
CAPEX | (479,373) | ||||||||
Cash from investing activities | (3,209,179) | ||||||||
Cash from financing activities | 2,210,178 | (188,653) | |||||||
FCF | 283,827 | 1,632,851 | |||||||
Balance | |||||||||
Cash | 4,341,426 | 2,370,687 | |||||||
Long term investments | 1,510,403 | 1,458,017 | |||||||
Excess cash | 5,132,823 | 3,074,327 | |||||||
Stockholders' equity | 7,025,903 | 12,606,628 | |||||||
Invested Capital | 7,987,320 | 6,585,692 | |||||||
ROIC | 16.92% | 23.57% | |||||||
ROCE | 10.14% | 17.41% | |||||||
EV | |||||||||
Common stock shares outstanding | 8,940,459 | 8,595,129 | |||||||
Price | 3.28 -30.66% | 4.73 21.59% | |||||||
Market cap | 29,324,706 -27.87% | 40,654,961 21.67% | |||||||
EV | 24,078,229 | 37,337,892 | |||||||
EBITDA | 1,683,054 | 2,020,553 | |||||||
EV/EBITDA | 14.31 | 18.48 | |||||||
Interest | 8,393 | 10,122 | |||||||
Interest/NOPBT | 0.63% | 0.60% |