XSHE002092
Market cap1.43bUSD
Jan 15, Last price
4.23CNY
1D
0.71%
1Q
11.02%
Jan 2017
-65.04%
IPO
4.19%
Name
Xinjiang Zhongtai Chemical Co Ltd
Chart & Performance
Profile
Xinjiang Zhongtai Chemical Co., Ltd. manufactures and sells chemicals under the Feng brand name in China. The company offers polyvinyl chloride products, ion-exchange membrane caustic soda, viscose fiber, viscose yarn, blue carbon, calcium carbide, and calcium carbide slag to make cement, cotton pulp, and other circular economy industrial chains. It also exports its products. The company was founded in 2011 and is based in Ürümqi, 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 | 36,618,806 -34.50% | 55,910,545 -10.49% | |||||||
Cost of revenue | 36,653,824 | 52,103,387 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (35,018) | 3,807,157 | |||||||
NOPBT Margin | 6.81% | ||||||||
Operating Taxes | (35,411) | 236,370 | |||||||
Tax Rate | 6.21% | ||||||||
NOPAT | 393 | 3,570,787 | |||||||
Net income | (2,865,037) -469.07% | 776,276 -71.75% | |||||||
Dividends | (259,002) | (309,089) | |||||||
Dividend yield | 1.65% | 1.61% | |||||||
Proceeds from repurchase of equity | (57,708) | ||||||||
BB yield | 0.37% | ||||||||
Debt | |||||||||
Debt current | 4,758,112 | 10,842,494 | |||||||
Long-term debt | 13,345,589 | 8,563,414 | |||||||
Deferred revenue | 4,451,338 | 274,034 | |||||||
Other long-term liabilities | 4,469,981 | 5,235,935 | |||||||
Net debt | 10,684,471 | 7,101,292 | |||||||
Cash flow | |||||||||
Cash from operating activities | 4,165,068 | 5,325,014 | |||||||
CAPEX | (4,270,080) | ||||||||
Cash from investing activities | (4,311,720) | ||||||||
Cash from financing activities | (1,159,334) | 1,388,696 | |||||||
FCF | 7,549,677 | (2,087,481) | |||||||
Balance | |||||||||
Cash | 4,229,045 | 8,117,148 | |||||||
Long term investments | 3,190,185 | 4,187,468 | |||||||
Excess cash | 5,588,289 | 9,509,089 | |||||||
Stockholders' equity | 15,613,975 | 20,456,871 | |||||||
Invested Capital | 42,134,579 | 47,643,542 | |||||||
ROIC | 0.00% | 7.56% | |||||||
ROCE | 6.66% | ||||||||
EV | |||||||||
Common stock shares outstanding | 2,575,777 | 2,575,567 | |||||||
Price | 6.10 -18.23% | 7.46 -21.80% | |||||||
Market cap | 15,712,242 -18.22% | 19,213,731 -13.39% | |||||||
EV | 33,101,268 | 33,515,233 | |||||||
EBITDA | 2,773,772 | 6,499,050 | |||||||
EV/EBITDA | 11.93 | 5.16 | |||||||
Interest | 1,176,011 | 1,154,616 | |||||||
Interest/NOPBT | 30.33% |