XSHE002760
Market cap257mUSD
Dec 25, Last price
17.69CNY
1D
-3.07%
1Q
25.82%
Jan 2017
-54.86%
IPO
34.32%
Name
Fengxing Co Ltd
Chart & Performance
Profile
Fengxing Co., Ltd. researches and develops, produces, sells, and services metal casting wear-resistant materials under the phoenix brand in China. The company offers grinding mediums, resistant steel products, mill liners, resist materials, hammer crushers, counterattack crushers, jaw crushers, and cooling machines. Its products are used in metallurgical mining, building materials, cement, thermal power, and magnetic materials industries, as well as grinding materials production. The company also exports its products to Australia, the Philippines, Japan, Indonesia, South Korea, the United States, and internationally. The company was formerly known as Anhui Fengxing Wear Resistant Materials Co., Ltd. and changed its name to Fengxing Co., Ltd. in January 2022. Fengxing Co., Ltd. was founded in 1997 and is based in Ningguo, 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 | 690,801 -15.36% | 816,117 -13.64% | 945,043 34.16% | |||||||
Cost of revenue | 627,665 | 731,309 | 814,115 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 63,136 | 84,807 | 130,927 | |||||||
NOPBT Margin | 9.14% | 10.39% | 13.85% | |||||||
Operating Taxes | (3,503) | 4,257 | 11,429 | |||||||
Tax Rate | 5.02% | 8.73% | ||||||||
NOPAT | 66,640 | 80,551 | 119,499 | |||||||
Net income | 62,461 -34.58% | 95,474 10.43% | ||||||||
Dividends | (21,598) | |||||||||
Dividend yield | 0.91% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 26,334 | 90,736 | 116,297 | |||||||
Long-term debt | 74,436 | 159,818 | 43,468 | |||||||
Deferred revenue | 161,818 | 180,377 | 197,915 | |||||||
Other long-term liabilities | 1 | 1 | ||||||||
Net debt | (406,087) | (383,006) | (339,547) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,996 | 96,445 | 150,262 | |||||||
CAPEX | (29,086) | |||||||||
Cash from investing activities | (101,442) | |||||||||
Cash from financing activities | (107,224) | 82,785 | 76,472 | |||||||
FCF | 116,520 | 79,448 | 123,513 | |||||||
Balance | ||||||||||
Cash | 441,572 | 561,112 | 424,319 | |||||||
Long term investments | 65,284 | 72,448 | 74,994 | |||||||
Excess cash | 472,316 | 592,754 | 452,060 | |||||||
Stockholders' equity | 431,215 | 571,632 | 508,589 | |||||||
Invested Capital | 732,751 | 823,051 | 810,601 | |||||||
ROIC | 8.57% | 9.86% | 14.77% | |||||||
ROCE | 5.41% | 6.08% | 10.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 108,429 | 107,989 | 92,694 | |||||||
Price | 21.92 6.93% | 20.50 -21.52% | 26.12 54.28% | |||||||
Market cap | 2,376,764 7.36% | 2,213,768 -8.57% | 2,421,155 62.51% | |||||||
EV | 1,970,677 | 1,830,762 | 2,081,608 | |||||||
EBITDA | 109,331 | 128,139 | 171,104 | |||||||
EV/EBITDA | 18.02 | 14.29 | 12.17 | |||||||
Interest | 10,159 | 10,575 | 8,628 | |||||||
Interest/NOPBT | 16.09% | 12.47% | 6.59% |