XSHE
002226
Market cap2.12bUSD
Jul 03, Last price
5.70CNY
1D
-4.02%
1Q
1.06%
IPO
165.28%
Name
Anhui Jiangnan Chemical Industry Co.
Chart & Performance
Profile
Anhui Jiangnan Chemical Industry Co., Ltd. researches, produces, and sells explosives in China. The company offers explosives, including emulsion, powdery emulsion, expanded ammonium nitrate, and modified ammonium explosives; and on-site mixed explosives, such as porous ammonium, mixed emulsion, and heavy ammonium explosives. It also provides explosive products comprising source gains, detonating cords, and detonators. In addition, the company offers engineering blasting services, which include mine, tunnel, earth and stone, and demolition blasting services; and blasting products, such as emulsifiers, polycrystalline diamonds, nano cerium oxide, and explosive recombination. Further, it develops, constructs, and operates wind farms and photovoltaic power plants. The company was founded in 1985 and is based in Hefei, 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 | 8,894,763 26.29% | 7,043,036 8.67% | |||||||
Cost of revenue | 6,742,275 | 5,426,885 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,152,488 | 1,616,151 | |||||||
NOPBT Margin | 24.20% | 22.95% | |||||||
Operating Taxes | 231,315 | 246,710 | |||||||
Tax Rate | 10.75% | 15.27% | |||||||
NOPAT | 1,921,173 | 1,369,440 | |||||||
Net income | 773,085 61.48% | 478,744 -54.52% | |||||||
Dividends | (309,845) | (158,935) | |||||||
Dividend yield | 2.67% | 1.22% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,221,934 | 890,901 | |||||||
Long-term debt | 2,555,440 | 3,036,509 | |||||||
Deferred revenue | 101,903 | 99,900 | |||||||
Other long-term liabilities | 18,266 | 246,089 | |||||||
Net debt | 2,410,929 | 1,371,117 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,158,035 | 1,468,893 | |||||||
CAPEX | (752,841) | ||||||||
Cash from investing activities | (693,367) | ||||||||
Cash from financing activities | (913,088) | ||||||||
FCF | 523,486 | 1,660,133 | |||||||
Balance | |||||||||
Cash | 2,226,400 | 2,556,293 | |||||||
Long term investments | 140,045 | ||||||||
Excess cash | 1,921,707 | 2,204,141 | |||||||
Stockholders' equity | 7,653,039 | 7,305,025 | |||||||
Invested Capital | 12,817,505 | 11,654,794 | |||||||
ROIC | 15.70% | 11.64% | |||||||
ROCE | 14.56% | 11.61% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,649,368 | 2,648,923 | |||||||
Price | 4.38 -10.61% | 4.90 -17.65% | |||||||
Market cap | 11,604,230 -10.60% | 12,979,722 -17.65% | |||||||
EV | 15,166,037 | 15,354,833 | |||||||
EBITDA | 2,814,255 | 2,223,125 | |||||||
EV/EBITDA | 5.39 | 6.91 | |||||||
Interest | 155,790 | 166,774 | |||||||
Interest/NOPBT | 7.24% | 10.32% |