XSHE002742
Market cap249mUSD
Dec 25, Last price
4.21CNY
1D
-3.88%
1Q
46.18%
Jan 2017
-62.17%
IPO
-38.65%
Name
Chongqing Sansheng Industrial Co Ltd
Chart & Performance
Profile
Chongqing Sansheng Industrial Co.,Ltd. engages in the research and development, production, and sale of building materials and chemicals in China. The company offers commercial concrete, water reducing agents, and expansion agents for industrial and civil buildings, highways, railways, bridges, tunnels, airports, water conservancy and hydropower, etc.; and sulfuric acid for the production of chemical fertilizers, chemical, light industry, textile, steel, water reducer, and other non-fertilizer acid enterprises. It also provides pharmaceutical products comprising intermediates, such as procaine hydrochloride, cefoxitin intermediate, chloramphenicol intermediate, aztreonam intermediate, orlistat intermediate, etc., which are used in antibiotic drugs, anti-hepatitis C drugs, diabetes medicines, benzathine penicillin and cefoxitin, procaine penicillin, and cosmetics; API products, including acetaminophen, cloperidine hydrochloride, levofloxacin mesylate, benoate, procaine hydrochloride, diphenhydramine hydrochloride, etc.; and preparation products, such as compound paracetamol diphenhydramine, cloperidine hydrochloride, clarithromycin sustained-release, diclofenac sodium enteric-coated, acetaminophen, famotidine tablets, etc., which are used in antipyretic and analgesic, antiviral, antibacterial, cough, allergy, local anesthesia, etc., as well as famotidine, diclofenac sodium, nifedipine, acetaminophen, furosemide, and norfloxacin drugs for clinical needs. The company was formerly known as Chongqing Sansheng Special Building Materials Co., Ltd. and changed its name to Chongqing Sansheng Industrial Co.,Ltd. in October 2016. The company was founded in 2002 and is based in Chongqing, 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 | 2,030,233 -2.25% | 2,077,024 -16.56% | 2,489,145 -2.37% | |||||||
Cost of revenue | 1,799,873 | 1,886,431 | 2,245,179 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 230,360 | 190,593 | 243,966 | |||||||
NOPBT Margin | 11.35% | 9.18% | 9.80% | |||||||
Operating Taxes | 81,370 | 51,259 | 18,283 | |||||||
Tax Rate | 35.32% | 26.89% | 7.49% | |||||||
NOPAT | 148,990 | 139,334 | 225,683 | |||||||
Net income | (452,047) | |||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 996,661 | 1,109,571 | 801,305 | |||||||
Long-term debt | 59,648 | 40,998 | 325,330 | |||||||
Deferred revenue | 65,290 | 67,547 | ||||||||
Other long-term liabilities | 76,386 | 59,155 | 57,330 | |||||||
Net debt | 964,798 | 1,032,778 | 925,716 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (51,595) | 49,115 | 139,838 | |||||||
CAPEX | ||||||||||
Cash from investing activities | (50,075) | 31,041 | ||||||||
Cash from financing activities | 70,688 | |||||||||
FCF | 464,592 | 238,039 | 582,184 | |||||||
Balance | ||||||||||
Cash | 91,461 | 117,741 | 180,026 | |||||||
Long term investments | 50 | 50 | 20,893 | |||||||
Excess cash | 13,940 | 76,462 | ||||||||
Stockholders' equity | 443,419 | 872,334 | 1,193,303 | |||||||
Invested Capital | 1,739,321 | 2,129,227 | 2,380,462 | |||||||
ROIC | 7.70% | 6.18% | 8.88% | |||||||
ROCE | 13.24% | 8.89% | 9.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 430,521 | 432,000 | 432,000 | |||||||
Price | 3.38 -25.55% | 4.54 -38.48% | 7.38 13.71% | |||||||
Market cap | 1,455,160 -25.81% | 1,961,280 -38.48% | 3,188,160 13.71% | |||||||
EV | 2,632,430 | 3,317,779 | 4,440,509 | |||||||
EBITDA | 362,498 | 322,738 | 393,197 | |||||||
EV/EBITDA | 7.26 | 10.28 | 11.29 | |||||||
Interest | 169,219 | 157,581 | 161,027 | |||||||
Interest/NOPBT | 73.46% | 82.68% | 66.00% |