Loading...
XSHE002532
Market cap5.09bUSD
Dec 26, Last price  
7.96CNY
1D
0.25%
1Q
5.92%
Jan 2017
-14.70%
IPO
36.30%
Name

Tianshan Aluminum Group Co Ltd

Chart & Performance

D1W1MN
XSHE:002532 chart
P/E
16.65
P/S
1.27
EPS
0.48
Div Yield, %
4.83%
Shrs. gr., 5y
55.63%
Rev. gr., 5y
80.83%
Revenues
28.97b
-12.22%
363,148,835413,571,218447,477,858567,426,650764,514,880942,450,4751,126,285,5191,145,311,6611,146,416,8231,317,893,1301,507,066,0741,498,712,3551,653,194,20227,459,531,94428,744,767,07133,008,418,33628,974,772,367
Net income
2.21b
-16.80%
27,206,37027,475,31947,092,41959,181,37360,192,71086,315,541121,169,20187,702,586117,822,356116,648,231129,709,702130,838,330131,746,6391,912,286,0643,833,042,3712,650,492,1472,205,311,394
CFO
3.92b
+24.05%
14,041,15733,322,05870,276,81264,050,92426,326,646155,660,414132,421,110188,488,404107,335,829244,571,149109,447,626152,287,161265,141,1603,097,915,6861,979,145,9813,157,142,0773,916,335,057
Dividend
May 22, 20240.15 CNY/sh
Earnings
Apr 29, 2025

Profile

Tianshan Aluminum Group Co., Ltd. engages in the production and sale of aluminum deep-processed products and materials, prebaked anodes, high-purity aluminum, and alumina. It sells self-produced and purchased aluminum ingots that are used as raw materials for downstream aluminum processing; aluminum sheets and foils; and aluminum alloy materials for use in production and manufacturing applications. The company was founded in 2010 and is based in Shihezi, China.
URL
http://www.xjtsly.net/
IPO date
Dec 31, 2010
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
28,974,772
-12.22%
33,008,418
14.83%
28,744,767
4.68%
Cost of revenue
25,273,158
28,335,156
22,484,061
Unusual Expense (Income)
NOPBT
3,701,615
4,673,263
6,260,706
NOPBT Margin
12.78%
14.16%
21.78%
Operating Taxes
446,260
715,013
1,113,410
Tax Rate
12.06%
15.30%
17.78%
NOPAT
3,255,354
3,958,250
5,147,296
Net income
2,205,311
-16.80%
2,650,492
-30.85%
3,833,042
100.44%
Dividends
(1,772,350)
(930,377)
(1,860,754)
Dividend yield
6.42%
2.60%
4.91%
Proceeds from repurchase of equity
(1)
BB yield
0.00%
Debt
Debt current
8,813,176
7,884,420
7,829,131
Long-term debt
7,819,266
6,644,926
5,450,675
Deferred revenue
461,681
449,539
460,049
Other long-term liabilities
1,273,285
940,422
494,890
Net debt
8,731,290
5,614,633
5,620,285
Cash flow
Cash from operating activities
3,916,335
3,157,142
1,979,146
CAPEX
(2,356,999)
Cash from investing activities
(3,737,678)
Cash from financing activities
100,274
FCF
1,904,588
3,045,754
3,670,009
Balance
Cash
7,811,552
8,823,474
7,576,280
Long term investments
89,600
91,240
83,240
Excess cash
6,452,413
7,264,293
6,222,282
Stockholders' equity
14,503,855
14,118,695
12,397,417
Invested Capital
34,750,401
29,887,805
27,341,078
ROIC
10.07%
13.83%
20.74%
ROCE
8.97%
12.55%
18.61%
EV
Common stock shares outstanding
4,594,399
4,628,737
4,651,885
Price
6.01
-22.15%
7.72
-5.28%
8.15
7.66%
Market cap
27,612,336
-22.73%
35,733,853
-5.75%
37,912,866
33.57%
EV
36,345,668
41,350,633
43,535,321
EBITDA
5,352,977
6,166,870
7,587,154
EV/EBITDA
6.79
6.71
5.74
Interest
917,585
916,859
1,025,393
Interest/NOPBT
24.79%
19.62%
16.38%