XSHE002386
Market cap750mUSD
Jan 10, Last price
4.23CNY
1D
-2.98%
1Q
0.71%
Jan 2017
-39.14%
IPO
-74.16%
Name
Yibin Tianyuan Group Co Ltd
Chart & Performance
Profile
Yibin Tianyuan Group Co., Ltd. produces and distributes chlor-alkali chemicals in China and internationally. Its products include chlorine products, such as ion exchange membrane method sodium hydroxide, liquid chlorine, synthetic industrial hydrochloric acid, trichloroethylene, tetrachloroethylene, artificial rutile, and industrial calcium chloride; PVC products comprising suspension polyvinyl chloride resins; and fine chemical products consisting of hydrazine hydrate and technical grade sodium tripolyphosphate. The company also comprise pipe fittings and plate products, such as PVC-O water supply pipes, PVC drains, PVC electrical bushings, PE gas pipes, PPR hot and cold water pipes, wood plastic products, and upscale ecological interior floor products; building materials, including Portland cement; and calcium carbide. The company is based in Yibin, 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 | 18,366,700 -9.70% | 20,339,444 8.05% | |||||||
Cost of revenue | 18,352,966 | 19,138,839 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 13,734 | 1,200,605 | |||||||
NOPBT Margin | 0.07% | 5.90% | |||||||
Operating Taxes | 8,043 | 134,011 | |||||||
Tax Rate | 58.57% | 11.16% | |||||||
NOPAT | 5,691 | 1,066,595 | |||||||
Net income | 39,965 -92.74% | 550,549 -14.58% | |||||||
Dividends | (97,481) | (214,440) | |||||||
Dividend yield | 1.54% | 3.12% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,044,482 | 3,972,466 | |||||||
Long-term debt | 3,345,933 | 1,903,860 | |||||||
Deferred revenue | 78,947 | 85,373 | |||||||
Other long-term liabilities | 118,377 | 209,610 | |||||||
Net debt | 1,735,236 | 2,165,766 | |||||||
Cash flow | |||||||||
Cash from operating activities | 363,136 | 955,053 | |||||||
CAPEX | (1,767,606) | ||||||||
Cash from investing activities | (1,736,060) | ||||||||
Cash from financing activities | 2,407,144 | (843,231) | |||||||
FCF | (1,517,412) | 968,719 | |||||||
Balance | |||||||||
Cash | 3,449,723 | 2,651,710 | |||||||
Long term investments | 1,205,457 | 1,058,850 | |||||||
Excess cash | 3,736,844 | 2,693,588 | |||||||
Stockholders' equity | 3,947,050 | 4,254,564 | |||||||
Invested Capital | 11,034,820 | 9,612,990 | |||||||
ROIC | 0.06% | 11.06% | |||||||
ROCE | 0.09% | 9.71% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,229,682 | 1,015,114 | |||||||
Price | 5.16 -23.67% | 6.76 -30.95% | |||||||
Market cap | 6,345,161 -7.53% | 6,862,171 -30.95% | |||||||
EV | 8,234,178 | 9,206,265 | |||||||
EBITDA | 500,618 | 1,687,405 | |||||||
EV/EBITDA | 16.45 | 5.46 | |||||||
Interest | 35,684 | 217,617 | |||||||
Interest/NOPBT | 259.82% | 18.13% |