XSHE000708
Market cap8.28bUSD
Dec 24, Last price
11.96CNY
1D
1.18%
1Q
6.50%
Jan 2017
59.68%
Name
Daye Special Steel Co.
Chart & Performance
Profile
CITIC Pacific Special Steel Group Co., Ltd. manufactures and sells steel materials in China. It offers alloy steel bars, medium and thick plates, seamless steel pipes, metallurgical forging, alloy steel wires, and alloy round steel billets, as well as quenched and tempered, and silver bright materials; and auto springs and parts, and other deep-processing products. The company also provides ferrous and non-ferrous metal, and auxiliary materials; high-alloy steel pipes and fittings; steel and iron smelting, steel rolling, coking, and steel balls; and smelting and rolling of steel, metal rolling, and wire processing services, as well as designs, manufactures, processes, and installs steel structural parts and metallurgical equipment. In addition, the company offers scrap steel recycling; cargo loading and unloading, lightening, warehousing, storage, general freight, freight forwarding, and freight stowage services; terminal facilities services; and high-grade oxidized pellets of magnet powder, etc. Further, it engages in wharf construction, iron ore powder processing and sales, etc.; and production and sale of electricity, coal gas, coke, coke diced, coke powder, sinter, and related chemical products, as well as installs and maintains machinery and electrical equipment. Additionally, the company provides inspection and testing services; certification services; technical consulting and support, staff training, and other services. It exports its products to approximately 60 countries and regions, such as the United States, Japan, the European Union, and Southeast Asia. The company was formerly known as Daye Special Steel Co., Ltd. and changed its name to CITIC Pacific Special Steel Group Co., Ltd. in September 2019. CITIC Pacific Special Steel Group Co., Ltd. was founded in 1993 and is based in Jiangyin, China. CITIC Pacific Special Steel Group Co., Ltd. operates as a subsidiary of CITIC Pacific Special Steel Investment Limited.
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 | 114,018,799 15.94% | 98,344,706 1.04% | 97,332,335 30.25% | |||||||
Cost of revenue | 106,244,797 | 88,474,713 | 84,905,305 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,774,002 | 9,869,992 | 12,427,030 | |||||||
NOPBT Margin | 6.82% | 10.04% | 12.77% | |||||||
Operating Taxes | 660,515 | 1,319,907 | 1,543,416 | |||||||
Tax Rate | 8.50% | 13.37% | 12.42% | |||||||
NOPAT | 7,113,487 | 8,550,086 | 10,883,614 | |||||||
Net income | 5,721,189 -19.48% | 7,105,360 -8.64% | 7,777,738 28.94% | |||||||
Dividends | (4,583,734) | (4,037,715) | (3,533,000) | |||||||
Dividend yield | 6.21% | 4.51% | 3.42% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 8,670,103 | 5,719,278 | 5,383,721 | |||||||
Long-term debt | 21,826,197 | 12,461,609 | 10,461,361 | |||||||
Deferred revenue | 1,435,715 | 1,267,913 | 1,054,502 | |||||||
Other long-term liabilities | 3,067,265 | 2,924,081 | 1,486,533 | |||||||
Net debt | 21,296,644 | 7,297,017 | 5,815,705 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,658,114 | 13,434,366 | 12,944,680 | |||||||
CAPEX | (1,997,389) | |||||||||
Cash from investing activities | (2,477,974) | |||||||||
Cash from financing activities | (9,093,835) | |||||||||
FCF | (4,480,092) | 7,076,076 | 4,824,718 | |||||||
Balance | ||||||||||
Cash | 8,478,024 | 8,927,882 | 7,625,258 | |||||||
Long term investments | 721,632 | 1,955,987 | 2,404,119 | |||||||
Excess cash | 3,498,716 | 5,966,634 | 5,162,760 | |||||||
Stockholders' equity | 32,682,180 | 27,485,079 | 24,015,636 | |||||||
Invested Capital | 71,672,945 | 52,091,695 | 44,849,559 | |||||||
ROIC | 11.50% | 17.64% | 26.78% | |||||||
ROCE | 10.28% | 16.94% | 24.74% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,259,907 | 5,219,320 | 5,047,143 | |||||||
Price | 14.04 -18.18% | 17.16 -16.21% | 20.48 -6.01% | |||||||
Market cap | 73,849,093 -17.55% | 89,563,531 -13.35% | 103,365,498 -6.01% | |||||||
EV | 98,171,104 | 97,020,695 | 109,344,703 | |||||||
EBITDA | 12,473,557 | 13,142,978 | 15,517,931 | |||||||
EV/EBITDA | 7.87 | 7.38 | 7.05 | |||||||
Interest | 1,071,394 | 536,180 | 609,492 | |||||||
Interest/NOPBT | 13.78% | 5.43% | 4.90% |