XSHE002206
Market cap626mUSD
Jan 10, Last price
4.10CNY
1D
-2.61%
1Q
1.99%
Jan 2017
-46.45%
IPO
2.84%
Name
Zhejiang Hailide New Material Co Ltd
Chart & Performance
Profile
Zhejiang Hailide New Material Co.,Ltd engages in the research, develops, produces, and markets industrial polyester yarns, plastic materials, and tire cord fabrics in China and internationally. The company's products include industrial polyester filament yarns; digital printing, coating, and decorative materials; and PET tire cord fabrics. Zhejiang Hailide New Material Co.,Ltd was founded in 2001 and is based in Haining, 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 | 5,622,363 2.00% | 5,512,055 8.77% | |||||||
Cost of revenue | 5,015,942 | 4,905,888 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 606,421 | 606,166 | |||||||
NOPBT Margin | 10.79% | 11.00% | |||||||
Operating Taxes | 50,077 | 45,098 | |||||||
Tax Rate | 8.26% | 7.44% | |||||||
NOPAT | 556,344 | 561,068 | |||||||
Net income | 349,167 5.14% | 332,089 -42.24% | |||||||
Dividends | (226,867) | (116,796) | |||||||
Dividend yield | 3.88% | 1.76% | |||||||
Proceeds from repurchase of equity | (9,941) | (1) | |||||||
BB yield | 0.17% | 0.00% | |||||||
Debt | |||||||||
Debt current | 2,051,909 | 2,489,850 | |||||||
Long-term debt | 522,160 | 553,935 | |||||||
Deferred revenue | 23,136 | 22,806 | |||||||
Other long-term liabilities | 1 | 2 | |||||||
Net debt | 1,013,350 | 1,339,948 | |||||||
Cash flow | |||||||||
Cash from operating activities | 807,751 | 798,515 | |||||||
CAPEX | (188,238) | ||||||||
Cash from investing activities | (637,987) | ||||||||
Cash from financing activities | 114,657 | ||||||||
FCF | 691,959 | 521,833 | |||||||
Balance | |||||||||
Cash | 1,541,390 | 1,670,942 | |||||||
Long term investments | 19,329 | 32,894 | |||||||
Excess cash | 1,279,601 | 1,428,233 | |||||||
Stockholders' equity | 2,566,847 | 2,832,492 | |||||||
Invested Capital | 5,015,360 | 5,130,561 | |||||||
ROIC | 10.97% | 11.03% | |||||||
ROCE | 9.57% | 9.19% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,163,890 | 1,112,686 | |||||||
Price | 5.02 -15.91% | 5.97 -32.77% | |||||||
Market cap | 5,842,728 -12.04% | 6,642,734 -35.43% | |||||||
EV | 6,864,770 | 7,989,017 | |||||||
EBITDA | 984,775 | 965,679 | |||||||
EV/EBITDA | 6.97 | 8.27 | |||||||
Interest | 82,444 | 74,137 | |||||||
Interest/NOPBT | 13.60% | 12.23% |