XSHE000630
Market cap5.84bUSD
Dec 25, Last price
3.31CNY
1D
-0.60%
1Q
-3.78%
Jan 2017
7.47%
Name
Tongling Nonferrous Metals Group Co Ltd
Chart & Performance
Profile
Tongling Nonferrous Metals Group Co., Ltd. engages in the exploration, mining, smelting, and processing of copper. The company offers copper cathodes, copper processing materials, copper flat wires, low oxygen copper rods, anodic phosphor bronzes, enameled round copper wires, cables, brass bars, precision copper and copper alloy plates, paper bag flat wires, enameled copper flat wires, transposed wires, and electronic copper foils. It also provides silver, sulfur concentrate products, monosulfide, sulfuric acid, crude nickel sulfate, mineral products, gold and concentrates, iron powder and pellets, and converter slag iron products. The company was founded in 1992 and is based in Tongling, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 137,453,848 12.81% | 121,845,466 -7.01% | 131,033,652 31.77% | |||||||
Cost of revenue | 130,504,854 | 115,644,766 | 123,951,565 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,948,993 | 6,200,700 | 7,082,087 | |||||||
NOPBT Margin | 5.06% | 5.09% | 5.40% | |||||||
Operating Taxes | 1,597,088 | 822,874 | 1,037,648 | |||||||
Tax Rate | 22.98% | 13.27% | 14.65% | |||||||
NOPAT | 5,351,906 | 5,377,827 | 6,044,439 | |||||||
Net income | 2,699,176 -1.14% | 2,730,366 -11.96% | 3,101,437 258.29% | |||||||
Dividends | (526,327) | (1,052,653) | (421,061) | |||||||
Dividend yield | 1.25% | 3.21% | 1.15% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 12,081,057 | 12,728,602 | 10,483,057 | |||||||
Long-term debt | 12,138,895 | 6,200,579 | 3,555,294 | |||||||
Deferred revenue | 677,464 | 449,891 | 477,170 | |||||||
Other long-term liabilities | 1,659,982 | 573,621 | 443,008 | |||||||
Net debt | 11,259,729 | 7,619,587 | 6,240,863 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,263,009 | 6,344,199 | 3,413,057 | |||||||
CAPEX | (2,750,840) | |||||||||
Cash from investing activities | (1,786,730) | |||||||||
Cash from financing activities | (3,393,119) | |||||||||
FCF | (7,479,903) | (1,675,662) | 7,946,438 | |||||||
Balance | ||||||||||
Cash | 11,675,830 | 11,275,026 | 5,660,074 | |||||||
Long term investments | 1,284,393 | 34,567 | 2,137,415 | |||||||
Excess cash | 6,087,531 | 5,217,320 | 1,245,806 | |||||||
Stockholders' equity | 34,287,605 | 25,286,192 | 20,673,105 | |||||||
Invested Capital | 59,934,784 | 43,660,654 | 35,326,627 | |||||||
ROIC | 10.33% | 13.62% | 16.70% | |||||||
ROCE | 10.48% | 12.66% | 19.35% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,853,220 | 10,526,533 | 10,526,533 | |||||||
Price | 3.28 5.13% | 3.12 -10.34% | 3.48 35.41% | |||||||
Market cap | 42,158,562 28.36% | 32,842,784 -10.34% | 36,632,336 35.41% | |||||||
EV | 61,097,740 | 45,084,712 | 44,564,885 | |||||||
EBITDA | 10,157,276 | 7,799,494 | 9,023,331 | |||||||
EV/EBITDA | 6.02 | 5.78 | 4.94 | |||||||
Interest | 1,028,320 | 526,604 | 722,170 | |||||||
Interest/NOPBT | 14.80% | 8.49% | 10.20% |