XSHE002054
Market cap365mUSD
Jan 08, Last price
5.67CNY
1D
-0.87%
1Q
8.62%
Jan 2017
-48.27%
IPO
50.51%
Name
Dymatic Chemicals Inc
Chart & Performance
Profile
Dymatic Chemicals,Inc. produces and markets textile auxiliaries and other fine chemicals in China. It offers pretreatment agents, dyeing auxiliaries, finishing agents, printing chemicals, specialty chemicals, cyclopentane, and innofarm products. The company was founded in 1989 and is based in Foshan, 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 | 3,077,285 -6.02% | 3,274,541 63.96% | |||||||
Cost of revenue | 2,637,783 | 2,982,261 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 439,502 | 292,280 | |||||||
NOPBT Margin | 14.28% | 8.93% | |||||||
Operating Taxes | 29,834 | ||||||||
Tax Rate | 6.79% | ||||||||
NOPAT | 409,669 | 292,280 | |||||||
Net income | 30,331 -64.90% | 86,420 -58.09% | |||||||
Dividends | (123,635) | (40,980) | |||||||
Dividend yield | 3.77% | 1.13% | |||||||
Proceeds from repurchase of equity | (3,708) | (1) | |||||||
BB yield | 0.11% | 0.00% | |||||||
Debt | |||||||||
Debt current | 206,710 | 357,259 | |||||||
Long-term debt | 2,413,718 | 2,118,341 | |||||||
Deferred revenue | 378 | 930 | |||||||
Other long-term liabilities | 1,273 | 574 | |||||||
Net debt | 1,302,749 | 1,063,168 | |||||||
Cash flow | |||||||||
Cash from operating activities | (2,422) | 371,903 | |||||||
CAPEX | (457,191) | ||||||||
Cash from investing activities | (441,498) | ||||||||
Cash from financing activities | 311,453 | 447,346 | |||||||
FCF | 185,141 | 6,571 | |||||||
Balance | |||||||||
Cash | 676,716 | 833,271 | |||||||
Long term investments | 640,963 | 579,162 | |||||||
Excess cash | 1,163,814 | 1,248,705 | |||||||
Stockholders' equity | 2,518,147 | 2,802,808 | |||||||
Invested Capital | 4,530,617 | 3,605,892 | |||||||
ROIC | 10.07% | 7.94% | |||||||
ROCE | 7.71% | 6.01% | |||||||
EV | |||||||||
Common stock shares outstanding | 481,711 | 482,115 | |||||||
Price | 6.80 -9.33% | 7.50 -20.38% | |||||||
Market cap | 3,275,636 -9.41% | 3,615,866 -19.14% | |||||||
EV | 5,146,930 | 5,314,373 | |||||||
EBITDA | 636,830 | 396,747 | |||||||
EV/EBITDA | 8.08 | 13.39 | |||||||
Interest | 79,651 | 38,375 | |||||||
Interest/NOPBT | 18.12% | 13.13% |