XSHE002407
Market cap1.84bUSD
Jan 15, Last price
11.54CNY
1D
-0.60%
1Q
3.04%
Jan 2017
-40.80%
IPO
104.16%
Name
Do-Fluoride New Materials Co Ltd
Chart & Performance
Profile
Do-Fluoride New Materials Co., Ltd. engages in the research and development, production, and sale of inorganic fluorides, electronic chemicals, lithium-ion batteries, and materials in China and internationally. The company offers smelting grade fluorides, such as anhydrous aluminum and hydrogen fluorides, synthetic cryolite, and granulated synthetic cryolite; sodium fluoride and fluosilicate, potassium fluoaluminate and borofluoride, and anhydrous calcium chloride; electronic grade chemicals, including lithium hexafluorophosphate and hydrofluoric acid; and cryolite and aluminum fluoride standard samples. It also provides lithium batteries, electronic vehicles, and financial loans. The company was formerly known as Do-Fluoride Chemicals Co., Ltd. Do-Fluoride New Materials Co., Ltd. was founded in 1999 and is headquartered in Jiaozuo, the People's Republic of 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 | 11,936,639 -3.41% | 12,358,006 58.26% | |||||||
Cost of revenue | 10,776,287 | 9,303,746 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,160,352 | 3,054,260 | |||||||
NOPBT Margin | 9.72% | 24.71% | |||||||
Operating Taxes | (16,111) | 258,318 | |||||||
Tax Rate | 8.46% | ||||||||
NOPAT | 1,176,463 | 2,795,943 | |||||||
Net income | 509,815 -73.83% | 1,948,065 54.64% | |||||||
Dividends | (593,496) | (228,909) | |||||||
Dividend yield | 3.52% | 0.90% | |||||||
Proceeds from repurchase of equity | (179,564) | (1) | |||||||
BB yield | 1.06% | 0.00% | |||||||
Debt | |||||||||
Debt current | 807,330 | 1,035,828 | |||||||
Long-term debt | 3,415,620 | 2,226,604 | |||||||
Deferred revenue | 693,641 | 393,795 | |||||||
Other long-term liabilities | 126,218 | 418,565 | |||||||
Net debt | (2,945,169) | (603,265) | |||||||
Cash flow | |||||||||
Cash from operating activities | 330,175 | 1,753,087 | |||||||
CAPEX | (1,492,088) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | 3,641,033 | 1,997,519 | |||||||
FCF | 117,364 | (414,982) | |||||||
Balance | |||||||||
Cash | 6,874,976 | 3,684,679 | |||||||
Long term investments | 293,143 | 181,017 | |||||||
Excess cash | 6,571,286 | 3,247,796 | |||||||
Stockholders' equity | 6,329,493 | 5,168,217 | |||||||
Invested Capital | 10,474,505 | 8,713,332 | |||||||
ROIC | 12.26% | 37.10% | |||||||
ROCE | 6.90% | 25.49% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,108,293 | 1,072,433 | |||||||
Price | 15.22 -36.05% | 23.80 -25.94% | |||||||
Market cap | 16,868,226 -33.91% | 25,523,895 -23.44% | |||||||
EV | 16,392,247 | 26,424,424 | |||||||
EBITDA | 2,000,846 | 3,717,576 | |||||||
EV/EBITDA | 8.19 | 7.11 | |||||||
Interest | 139,050 | 129,240 | |||||||
Interest/NOPBT | 11.98% | 4.23% |