XSHE002145
Market cap2.31bUSD
Jan 16, Last price
4.44CNY
1D
1.37%
1Q
12.69%
Jan 2017
4.96%
IPO
-40.64%
Name
CNNC Hua Yuan Titanium Dioxide Co Ltd
Chart & Performance
Profile
CNNC Hua Yuan Titanium Dioxide Co., Ltd engages in the production and sale of titanium dioxide in China. Its products are used in the coating, plastics, paper, ink, chemical fiber, rubber, real estate, automobile, decorative paper, and other industries. The company was founded in 1989 and is headquartered in Guangzhou, 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 | 4,946,559 -9.76% | 5,481,272 1.99% | |||||||
Cost of revenue | 4,440,066 | 4,593,129 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 506,493 | 888,144 | |||||||
NOPBT Margin | 10.24% | 16.20% | |||||||
Operating Taxes | 72,552 | 104,044 | |||||||
Tax Rate | 14.32% | 11.71% | |||||||
NOPAT | 433,941 | 784,100 | |||||||
Net income | 419,081 -34.84% | 643,178 -47.14% | |||||||
Dividends | (190,334) | (164,294) | |||||||
Dividend yield | 1.17% | 0.92% | |||||||
Proceeds from repurchase of equity | (502,006) | ||||||||
BB yield | 3.07% | ||||||||
Debt | |||||||||
Debt current | 2,181,161 | 912,757 | |||||||
Long-term debt | 1,162,105 | 721,779 | |||||||
Deferred revenue | 59,105 | 68,477 | |||||||
Other long-term liabilities | 5,248 | 13,702 | |||||||
Net debt | (4,592,741) | (2,521,538) | |||||||
Cash flow | |||||||||
Cash from operating activities | (337,130) | 930,115 | |||||||
CAPEX | (1,304,957) | ||||||||
Cash from investing activities | (1,946,118) | ||||||||
Cash from financing activities | 6,017,139 | ||||||||
FCF | (1,943,635) | (477,721) | |||||||
Balance | |||||||||
Cash | 7,565,020 | 3,840,298 | |||||||
Long term investments | 370,987 | 315,776 | |||||||
Excess cash | 7,688,679 | 3,882,010 | |||||||
Stockholders' equity | 7,368,847 | 7,087,554 | |||||||
Invested Capital | 8,038,845 | 4,770,546 | |||||||
ROIC | 6.78% | 18.32% | |||||||
ROCE | 3.26% | 10.26% | |||||||
EV | |||||||||
Common stock shares outstanding | 3,644,317 | 2,884,513 | |||||||
Price | 4.48 -27.27% | 6.16 -29.03% | |||||||
Market cap | 16,326,538 -8.12% | 17,768,599 -31.26% | |||||||
EV | 11,870,945 | 15,302,271 | |||||||
EBITDA | 745,430 | 1,110,917 | |||||||
EV/EBITDA | 15.92 | 13.77 | |||||||
Interest | 60,558 | 26,793 | |||||||
Interest/NOPBT | 11.96% | 3.02% |