XSHE002254
Market cap1.03bUSD
Jan 14, Last price
9.02CNY
1D
4.28%
1Q
-5.15%
Jan 2017
-27.02%
IPO
48.92%
Name
Tayho Advanced Materials Group Co Ltd
Chart & Performance
Profile
Yantai Tayho Advanced Materials Co., Ltd. engages in the research and development, production, and sale of high-tech fibers in China. The company offers Newstar Spandex, a polyurethane elastic fiber that is used in underwear, socks, tights, sportswear, swimwear, laces, and suits, as well as in medical and hygiene textiles, and automotive interiors. It also provides Newstar Meta-aramid, an aromatic polyamide fiber, which is used in aerospace, high-speed trains, firefighter apparels, training uniforms, work wear, environmental protection, industrial high-temperature materials, automobile hoses, senior sound dampers, electrical insulation, and other areas. In addition, the company offers Taparan Para-aramid fibers for use in various applications, including rubber tube structures, strengthening fabrics, tire cords, packing, sealing, optical cable reinforcement, etc.; Tametar anti-static fibers for use in 3T fabric, industrial filtration, and anti-static fabric applications; and Metastar Aramid papers. The company was formerly known as Yantai Spandex Co., Ltd. and changed its name to Yantai Tayho Advanced Materials Co., Ltd. in September 2011. Yantai Tayho Advanced Materials Co., Ltd. was incorporated in 1993 and is based in Yantai, 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 | 3,925,280 4.67% | 3,750,127 -14.85% | |||||||
Cost of revenue | 3,355,563 | 3,180,420 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 569,717 | 569,707 | |||||||
NOPBT Margin | 14.51% | 15.19% | |||||||
Operating Taxes | 81,335 | 62,261 | |||||||
Tax Rate | 14.28% | 10.93% | |||||||
NOPAT | 488,382 | 507,446 | |||||||
Net income | 333,042 -23.59% | 435,887 -54.86% | |||||||
Dividends | (339,856) | (342,197) | |||||||
Dividend yield | 2.66% | 2.36% | |||||||
Proceeds from repurchase of equity | (11,540) | ||||||||
BB yield | 0.09% | ||||||||
Debt | |||||||||
Debt current | 938,415 | 1,231,253 | |||||||
Long-term debt | 1,284,905 | 1,253,666 | |||||||
Deferred revenue | 338,990 | 102,117 | |||||||
Other long-term liabilities | 834 | 834 | |||||||
Net debt | (1,153,230) | 516,104 | |||||||
Cash flow | |||||||||
Cash from operating activities | 381,556 | 472,162 | |||||||
CAPEX | (1,777,681) | ||||||||
Cash from investing activities | (1,845,931) | ||||||||
Cash from financing activities | 2,483,418 | 16,705 | |||||||
FCF | (1,276,865) | (399,281) | |||||||
Balance | |||||||||
Cash | 2,750,647 | 1,609,556 | |||||||
Long term investments | 625,903 | 359,258 | |||||||
Excess cash | 3,180,286 | 1,781,308 | |||||||
Stockholders' equity | 3,811,574 | 3,702,862 | |||||||
Invested Capital | 7,435,631 | 5,365,883 | |||||||
ROIC | 7.63% | 10.72% | |||||||
ROCE | 5.30% | 7.88% | |||||||
EV | |||||||||
Common stock shares outstanding | 853,953 | 684,395 | |||||||
Price | 14.96 -29.47% | 21.21 8.16% | |||||||
Market cap | 12,775,134 -11.99% | 14,516,007 8.16% | |||||||
EV | 12,439,420 | 15,576,985 | |||||||
EBITDA | 1,010,384 | 840,939 | |||||||
EV/EBITDA | 12.31 | 18.52 | |||||||
Interest | 35,468 | 52,418 | |||||||
Interest/NOPBT | 6.23% | 9.20% |