XSHE002290
Market cap510mUSD
Jan 10, Last price
15.09CNY
1D
-5.15%
1Q
24.40%
Jan 2017
-32.44%
IPO
19.67%
Name
Suzhou Hesheng Special Material Co Ltd
Chart & Performance
Profile
Suzhou Hesheng Special Material Co., Ltd. produces and sells composite materials for household appliances in China and internationally. The company offers polyethylene terephthalate composite materials for use in appliances, including refrigerators, water heaters, air conditioners, microwave ovens, washing machines, range hoods, etc.; and decorative products, such as yacht and train interiors. It also provides VCM and PCM composite materials. Suzhou Hesheng Special Material Co., Ltd. is based in Suzhou, 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 | 2,340,365 9.71% | 2,133,262 -5.98% | |||||||
Cost of revenue | 2,213,458 | 1,995,620 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 126,907 | 137,642 | |||||||
NOPBT Margin | 5.42% | 6.45% | |||||||
Operating Taxes | 12,939 | 14,207 | |||||||
Tax Rate | 10.20% | 10.32% | |||||||
NOPAT | 113,968 | 123,434 | |||||||
Net income | 82,771 25.54% | 65,934 -19.57% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 88,557 | 84,666 | |||||||
Long-term debt | 208,885 | 337,998 | |||||||
Deferred revenue | 1,275 | 1,873 | |||||||
Other long-term liabilities | |||||||||
Net debt | (62,185) | 128,252 | |||||||
Cash flow | |||||||||
Cash from operating activities | 238,476 | 188,992 | |||||||
CAPEX | (15,561) | ||||||||
Cash from investing activities | (28,105) | ||||||||
Cash from financing activities | (127,284) | ||||||||
FCF | 258,415 | 126,181 | |||||||
Balance | |||||||||
Cash | 359,627 | 233,097 | |||||||
Long term investments | 61,314 | ||||||||
Excess cash | 242,609 | 187,748 | |||||||
Stockholders' equity | (448,421) | 287,881 | |||||||
Invested Capital | 1,443,737 | 817,322 | |||||||
ROIC | 10.08% | 14.98% | |||||||
ROCE | 12.75% | 13.69% | |||||||
EV | |||||||||
Common stock shares outstanding | 247,062 | 245,262 | |||||||
Price | 13.01 42.65% | 9.12 20.16% | |||||||
Market cap | 3,214,281 43.70% | 2,236,792 21.42% | |||||||
EV | 3,152,096 | 2,365,045 | |||||||
EBITDA | 157,057 | 161,964 | |||||||
EV/EBITDA | 20.07 | 14.60 | |||||||
Interest | 17,051 | 26,999 | |||||||
Interest/NOPBT | 13.44% | 19.62% |