XSHE002709
Market cap5.37bUSD
Dec 26, Last price
20.22CNY
1D
-3.04%
1Q
32.86%
Jan 2017
-51.58%
IPO
-6.37%
Name
Guangzhou Tinci Materials Technology Co Ltd
Chart & Performance
Profile
Guangzhou Tinci Materials Technology Co., Ltd. engages in the research, development, and sale of lithium-ion battery materials in China. It offers daily chemical products, including carbomer, mild surfactant, functional polymer, silicone elastomer blend, silicone, natural methyl glucoside derivative, chelating agent, anti-dandruff agent, emulsifier, UV filter, suspending stabilizer, cationic conditioner, and household care products. The company also provides electrolytes for EVS and energy storage, and 3C electronic products; lithium salt and electrolyte additive; and cathode materials. In addition, it offers silicone rubber products for molding, textile, electric power, electronics, and release coating industries. The company was founded in 2000 and is based in Guangzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 15,404,639 -30.97% | 22,316,936 101.22% | 11,090,802 169.26% | |||||||
Cost of revenue | 12,800,765 | 15,026,078 | 7,767,155 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,603,875 | 7,290,858 | 3,323,647 | |||||||
NOPBT Margin | 16.90% | 32.67% | 29.97% | |||||||
Operating Taxes | 482,115 | 1,027,458 | 394,176 | |||||||
Tax Rate | 18.52% | 14.09% | 11.86% | |||||||
NOPAT | 2,121,760 | 6,263,399 | 2,929,471 | |||||||
Net income | 1,890,621 -66.92% | 5,714,438 158.77% | 2,208,337 314.42% | |||||||
Dividends | (1,152,625) | (476,547) | (107,020) | |||||||
Dividend yield | 2.39% | 0.56% | 0.05% | |||||||
Proceeds from repurchase of equity | (66,847) | (1) | ||||||||
BB yield | 0.14% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 2,084,558 | 991,491 | 561,152 | |||||||
Long-term debt | 4,258,687 | 3,964,872 | 310,974 | |||||||
Deferred revenue | 115,502 | 32,698 | ||||||||
Other long-term liabilities | 141,236 | 5,647 | 5,724 | |||||||
Net debt | 3,114,875 | (367,586) | (1,613,881) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,274,216 | 4,163,860 | 2,046,600 | |||||||
CAPEX | (3,102,492) | |||||||||
Cash from investing activities | (4,061,479) | |||||||||
Cash from financing activities | (787,064) | 3,450,854 | 1,552,523 | |||||||
FCF | (1,829,280) | 1,313,903 | 1,163,933 | |||||||
Balance | ||||||||||
Cash | 2,368,396 | 4,663,820 | 2,147,824 | |||||||
Long term investments | 859,974 | 660,129 | 338,182 | |||||||
Excess cash | 2,458,138 | 4,208,103 | 1,931,466 | |||||||
Stockholders' equity | 11,017,286 | 11,167,476 | 4,664,125 | |||||||
Invested Capital | 17,574,744 | 13,099,556 | 6,028,550 | |||||||
ROIC | 13.83% | 65.49% | 59.30% | |||||||
ROCE | 12.94% | 41.93% | 41.58% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,929,205 | 1,926,656 | 1,887,468 | |||||||
Price | 25.05 -42.89% | 43.86 -61.74% | 114.65 87.77% | |||||||
Market cap | 48,326,596 -42.81% | 84,503,139 -60.95% | 216,398,169 91.70% | |||||||
EV | 51,666,582 | 84,427,301 | 214,997,559 | |||||||
EBITDA | 3,316,584 | 7,788,158 | 3,734,090 | |||||||
EV/EBITDA | 15.58 | 10.84 | 57.58 | |||||||
Interest | 194,436 | 75,728 | 40,098 | |||||||
Interest/NOPBT | 7.47% | 1.04% | 1.21% |