XSHE000982
Market cap105mUSD
Jun 21, Last price
0.18CNY
Name
Ningxia Zhongyin Cashmere Co Ltd
Chart & Performance
Profile
Ningxia Zhongyin Cashmere Co., Ltd. produces, sells, and exports cashmere products. It also produces and sells new energy lithium battery positive and negative materials. In addition, it engages in investment and asset management business. The company was founded in 1998 and is based in Lingwu, China. Ningxia Zhongyin Cashmere Co., Ltd. is a subsidiary of Hengtian Jinshi Investment Management Co., Ltd.
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 | 499,685 -20.47% | 628,317 44.94% | 433,495 206.21% | |||||||
Cost of revenue | 456,174 | 600,107 | 380,360 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 43,511 | 28,211 | 53,135 | |||||||
NOPBT Margin | 8.71% | 4.49% | 12.26% | |||||||
Operating Taxes | 7,860 | 5,795 | 4,378 | |||||||
Tax Rate | 18.06% | 20.54% | 8.24% | |||||||
NOPAT | 35,651 | 22,416 | 48,757 | |||||||
Net income | (135,259) -2,255.54% | 6,275 -84.65% | 40,874 23.80% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (18,227) | |||||||||
BB yield | 0.13% | |||||||||
Debt | ||||||||||
Debt current | 60,893 | 42,110 | 2,608 | |||||||
Long-term debt | 9,514 | 20,816 | 23,130 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 724 | 9,380 | 9,380 | |||||||
Net debt | (232,720) | (362,665) | (865,877) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 47,351 | 21,697 | ||||||||
CAPEX | (72,669) | |||||||||
Cash from investing activities | (116,440) | |||||||||
Cash from financing activities | (3,317) | 16,636 | ||||||||
FCF | (5,619) | (350,039) | (1,630) | |||||||
Balance | ||||||||||
Cash | 411,407 | 425,591 | 911,813 | |||||||
Long term investments | (108,280) | (20,199) | ||||||||
Excess cash | 278,143 | 394,176 | 869,939 | |||||||
Stockholders' equity | 4,300,069 | 4,440,002 | 4,359,025 | |||||||
Invested Capital | 906,587 | 881,258 | 281,264 | |||||||
ROIC | 3.99% | 3.86% | 20.53% | |||||||
ROCE | 3.64% | 2.20% | 4.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,266,847 | 4,246,288 | 4,246,288 | |||||||
Price | 1.47 -17.42% | 1.78 -47.18% | 3.37 217.92% | |||||||
Market cap | 6,272,264 -17.02% | 7,558,393 -47.18% | 14,309,990 216.76% | |||||||
EV | 6,077,737 | 7,243,017 | 13,448,836 | |||||||
EBITDA | 88,166 | 47,328 | 58,394 | |||||||
EV/EBITDA | 68.93 | 153.04 | 230.31 | |||||||
Interest | 5,515 | 1,122 | 1,091 | |||||||
Interest/NOPBT | 12.67% | 3.98% | 2.05% |