XSHE002064
Market cap5.65bUSD
Dec 25, Last price
8.32CNY
1D
-1.30%
1Q
12.13%
Jan 2017
51.55%
IPO
77.02%
Name
Huafon Chemical Co Ltd
Chart & Performance
Profile
Huafon Chemical Co., Ltd. produces and sells spandex in China. It offers Qianxi spandex yarn, a PU elastic fiber for use in the fields of underwear, swimming suits, socks, jeans, leisure sportswear, medical bandage, fabric ribbon, diapers, etc. It is also involved in producing cyclohexanone, as well as other benzene related products; the import and export of textile products, such as spandex fiber; and dealing with power and heat cogeneration business. The company was formerly known as Zhejiang Huafeng Spandex Co., Ltd. and changed its name to Huafon Chemical Co., Ltd. in January 2021. Huafon Chemical Co., Ltd. was founded in 1999 and is headquartered in Ruian, 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 | 26,298,461 1.60% | 25,884,106 -8.75% | 28,367,202 92.66% | |||||||
Cost of revenue | 23,349,929 | 22,568,116 | 18,656,329 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,948,532 | 3,315,990 | 9,710,873 | |||||||
NOPBT Margin | 11.21% | 12.81% | 34.23% | |||||||
Operating Taxes | 139,687 | 339,412 | 1,220,273 | |||||||
Tax Rate | 4.74% | 10.24% | 12.57% | |||||||
NOPAT | 2,808,845 | 2,976,577 | 8,490,600 | |||||||
Net income | 2,478,464 -12.85% | 2,843,972 -64.17% | 7,936,695 248.23% | |||||||
Dividends | (856,921) | (1,488,763) | (463,352) | |||||||
Dividend yield | 2.57% | 4.46% | 0.96% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,666,333 | 2,244,497 | 1,791,976 | |||||||
Long-term debt | 383,651 | 1,641,051 | 882,992 | |||||||
Deferred revenue | 720,485 | 605,029 | 484,085 | |||||||
Other long-term liabilities | 328,670 | 320,269 | 370,448 | |||||||
Net debt | (7,883,754) | (7,310,226) | (5,365,999) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,468,609 | 2,569,794 | 6,134,917 | |||||||
CAPEX | (1,716,543) | |||||||||
Cash from investing activities | (1,609,013) | |||||||||
Cash from financing activities | (945,440) | 2,341,802 | ||||||||
FCF | 1,216,467 | 531,253 | 5,471,637 | |||||||
Balance | ||||||||||
Cash | 10,169,442 | 10,610,051 | 7,694,916 | |||||||
Long term investments | 764,296 | 585,723 | 346,051 | |||||||
Excess cash | 9,618,816 | 9,901,569 | 6,622,607 | |||||||
Stockholders' equity | 21,026,281 | 19,232,482 | 17,540,269 | |||||||
Invested Capital | 19,397,067 | 17,867,989 | 15,425,854 | |||||||
ROIC | 15.07% | 17.88% | 64.28% | |||||||
ROCE | 10.10% | 11.90% | 43.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,962,544 | 4,903,400 | 4,633,519 | |||||||
Price | 6.71 -1.32% | 6.80 -34.87% | 10.44 3.47% | |||||||
Market cap | 33,298,670 -0.13% | 33,343,118 -31.07% | 48,373,941 3.07% | |||||||
EV | 25,416,444 | 26,033,285 | 43,010,558 | |||||||
EBITDA | 4,245,366 | 4,381,824 | 10,682,896 | |||||||
EV/EBITDA | 5.99 | 5.94 | 4.03 | |||||||
Interest | 176,038 | 140,664 | 137,068 | |||||||
Interest/NOPBT | 5.97% | 4.24% | 1.41% |