XSHE
002064
Market cap4.63bUSD
Jun 16, Last price
6.69CNY
1D
-0.15%
1Q
-19.49%
Jan 2017
21.86%
IPO
42.34%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 26,931,407 2.41% | 26,298,461 1.60% | 25,884,106 -8.75% | |||||||
Cost of revenue | 24,207,450 | 23,349,929 | 22,568,116 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,723,957 | 2,948,532 | 3,315,990 | |||||||
NOPBT Margin | 10.11% | 11.21% | 12.81% | |||||||
Operating Taxes | 286,760 | 139,687 | 339,412 | |||||||
Tax Rate | 10.53% | 4.74% | 10.24% | |||||||
NOPAT | 2,437,197 | 2,808,845 | 2,976,577 | |||||||
Net income | 2,219,955 -10.43% | 2,478,464 -12.85% | 2,843,972 -64.17% | |||||||
Dividends | (856,921) | (1,488,763) | ||||||||
Dividend yield | 2.57% | 4.46% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,795,289 | 2,666,333 | 2,244,497 | |||||||
Long-term debt | 8,560 | 383,651 | 1,641,051 | |||||||
Deferred revenue | 866,688 | 720,485 | 605,029 | |||||||
Other long-term liabilities | 332,980 | 328,670 | 320,269 | |||||||
Net debt | (6,912,552) | (7,883,754) | (7,310,226) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,024,801 | 2,468,609 | 2,569,794 | |||||||
CAPEX | (1,716,543) | |||||||||
Cash from investing activities | (1,609,013) | |||||||||
Cash from financing activities | (945,440) | 2,341,802 | ||||||||
FCF | 1,191,105 | 1,216,467 | 531,253 | |||||||
Balance | ||||||||||
Cash | 8,396,273 | 10,169,442 | 10,610,051 | |||||||
Long term investments | 1,320,127 | 764,296 | 585,723 | |||||||
Excess cash | 8,369,830 | 9,618,816 | 9,901,569 | |||||||
Stockholders' equity | 21,833,052 | 21,026,281 | 19,232,482 | |||||||
Invested Capital | 22,182,685 | 19,397,067 | 17,867,989 | |||||||
ROIC | 11.72% | 15.07% | 17.88% | |||||||
ROCE | 8.86% | 10.10% | 11.90% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,933,234 | 4,962,544 | 4,903,400 | |||||||
Price | 8.18 21.91% | 6.71 -1.32% | 6.80 -34.87% | |||||||
Market cap | 40,353,854 21.19% | 33,298,670 -0.13% | 33,343,118 -31.07% | |||||||
EV | 33,539,047 | 25,416,444 | 26,033,285 | |||||||
EBITDA | 4,237,550 | 4,245,366 | 4,381,824 | |||||||
EV/EBITDA | 7.91 | 5.99 | 5.94 | |||||||
Interest | 118,371 | 176,038 | 140,664 | |||||||
Interest/NOPBT | 4.35% | 5.97% | 4.24% |