XSHE300214
Market cap390mUSD
Jan 08, Last price
6.29CNY
1D
0.96%
1Q
16.48%
Jan 2017
-30.27%
IPO
-10.14%
Name
Shandong Rike Chemical Co Ltd
Chart & Performance
Profile
Shandong Rike Chemical Co.,LTD. engages in the research and development, production, marketing, and servicing of plastic modifier products for plastic processing and rubber industry in China. The company offers acrylic and ACM impact modifiers, AMB impact modifier, CPVC resins, PVC foaming regulators, PVC processing aid, PMMA/ASA capstocks, and chlorinated polyethylene impact modifiers, as well as ACR impact processing modifier and ACM low temperature toughening agent. Its processing aids include general, lubricating, SAN, heat-resistant, melt strength, and transparent processing aids. It also exports its products to the United States, the European Union, Korea, Israel, Turkey, India, Ukraine, and Southeast Asia countries and regions. The company was founded in 2003 and is headquartered in Weifang, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 2,537,775 -8.04% | 2,759,520 -0.48% | |||||||
Cost of revenue | 2,389,126 | 2,470,673 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 148,649 | 288,847 | |||||||
NOPBT Margin | 5.86% | 10.47% | |||||||
Operating Taxes | 11,107 | 45,704 | |||||||
Tax Rate | 7.47% | 15.82% | |||||||
NOPAT | 137,541 | 243,143 | |||||||
Net income | 84,633 -56.93% | 196,498 3.33% | |||||||
Dividends | (32,444) | (35,333) | |||||||
Dividend yield | 1.06% | 1.16% | |||||||
Proceeds from repurchase of equity | (2,584) | ||||||||
BB yield | 0.08% | ||||||||
Debt | |||||||||
Debt current | 258,491 | 88,763 | |||||||
Long-term debt | 212,565 | 3,887 | |||||||
Deferred revenue | 77,080 | ||||||||
Other long-term liabilities | 307,736 | 77,080 | |||||||
Net debt | 376,285 | (411,873) | |||||||
Cash flow | |||||||||
Cash from operating activities | (3,251) | 227,691 | |||||||
CAPEX | (719,667) | ||||||||
Cash from investing activities | (448,633) | ||||||||
Cash from financing activities | 430,301 | 4,700 | |||||||
FCF | (860,670) | 109,542 | |||||||
Balance | |||||||||
Cash | 88,781 | 452,339 | |||||||
Long term investments | 5,990 | 52,183 | |||||||
Excess cash | 366,546 | ||||||||
Stockholders' equity | 1,687,611 | 1,709,491 | |||||||
Invested Capital | 3,357,696 | 2,402,662 | |||||||
ROIC | 4.78% | 10.94% | |||||||
ROCE | 4.42% | 10.73% | |||||||
EV | |||||||||
Common stock shares outstanding | 470,181 | 465,625 | |||||||
Price | 6.50 -0.76% | 6.55 -15.05% | |||||||
Market cap | 3,056,179 0.21% | 3,049,841 -14.91% | |||||||
EV | 3,432,465 | 2,637,969 | |||||||
EBITDA | 223,472 | 364,012 | |||||||
EV/EBITDA | 15.36 | 7.25 | |||||||
Interest | 5,091 | 210 | |||||||
Interest/NOPBT | 3.42% | 0.07% |