Loading...
XSHE002838
Market cap658mUSD
Jan 10, Last price  
10.98CNY
1D
-4.02%
1Q
9.47%
IPO
117.86%
Name

Shandong Dawn Polymer Co Ltd

Chart & Performance

D1W1MN
XSHE:002838 chart
P/E
34.48
P/S
1.06
EPS
0.32
Div Yield, %
0.65%
Shrs. gr., 5y
2.05%
Rev. gr., 5y
27.24%
Revenues
4.54b
+0.41%
210,160,964325,107,763368,214,206387,682,880500,147,301580,759,404626,230,798799,684,968934,085,2671,362,533,2272,735,440,8024,422,330,2264,261,139,7214,525,697,2044,544,067,840
Net income
140m
-8.15%
13,487,99529,669,33938,076,11236,891,43645,639,33247,183,85359,892,02679,320,96493,797,768122,424,544166,190,478855,074,720226,130,146152,427,378139,998,230
CFO
-43m
2,139,10016,404,60034,950,80040,599,2233,132,04548,351,51645,520,56344,668,75633,593,12830,426,515187,848,447860,073,74900-42,763,322
Dividend
Jun 28, 20240.065 CNY/sh
Earnings
May 07, 2025

Profile

Shandong Dawn Polymer Co.,Ltd. develops, produces, sells, and services thermoplastic elastomer, modified plastic, master batch, and other products in China and internationally. The company offers TPV/TPE; thermoplastic polyurethanes; modified PP, modified ABS, modified PBT, modified nylon, alloy materials, non-woven melt blown materials, masterbatch, and other special engineering plastics; bio-based materials, biodegradable materials, and melt-blown materials. Its products are used in automotive, home appliances, rail transportation, sanitary ware, construction and building materials, sports equipment, medical and health care, industrial products, civilian products, packaging, catering, and other industries. The company was incorporated in 2002 and is headquartered in Longkou, the People's Republic of China.
URL
https://www.dawnprene.com/
IPO date
Jan 06, 2017
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
4,544,068
0.41%
4,525,697
6.21%
Cost of revenue
4,270,367
4,304,139
Unusual Expense (Income)
NOPBT
273,701
221,558
NOPBT Margin
6.02%
4.90%
Operating Taxes
14,083
2,464
Tax Rate
5.15%
1.11%
NOPAT
259,618
219,094
Net income
139,998
-8.15%
152,427
-32.59%
Dividends
(31,347)
(22,521)
Dividend yield
0.54%
0.30%
Proceeds from repurchase of equity
(29,984)
BB yield
0.52%
Debt
Debt current
473,626
295,596
Long-term debt
401,481
343,168
Deferred revenue
81,096
Other long-term liabilities
80,101
Net debt
259,346
(184,930)
Cash flow
Cash from operating activities
(42,763)
CAPEX
(245,368)
Cash from investing activities
93,933
Cash from financing activities
8,452
888,563
FCF
(286,445)
(355,572)
Balance
Cash
531,867
823,695
Long term investments
83,894
Excess cash
388,558
597,410
Stockholders' equity
2,147,555
2,274,938
Invested Capital
3,793,468
3,213,400
ROIC
7.41%
7.74%
ROCE
6.52%
5.79%
EV
Common stock shares outstanding
451,607
423,130
Price
12.81
-27.55%
17.68
7.80%
Market cap
5,785,088
-22.67%
7,480,942
10.95%
EV
6,216,553
7,404,090
EBITDA
380,075
307,876
EV/EBITDA
16.36
24.05
Interest
34,478
18,312
Interest/NOPBT
12.60%
8.26%