XSHE300224
Market cap1.51bUSD
Jan 15, Last price
13.31CNY
1D
-0.97%
1Q
37.08%
Jan 2017
7.80%
IPO
131.96%
Name
Yantai Zhenghai Magnetic Material Co Ltd
Chart & Performance
Profile
Yantai Zhenghai Magnetic Material Co., Ltd. manufactures and markets neodymium-iron-boron permanent magnets and other magnetic assemblies in the People's Republic of China. The company was incorporated in 2000 and is based in Yantai, 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 | 5,873,748 -7.05% | 6,319,017 87.52% | |||||||
Cost of revenue | 5,242,049 | 5,788,084 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 631,699 | 530,933 | |||||||
NOPBT Margin | 10.75% | 8.40% | |||||||
Operating Taxes | 108,202 | 24,360 | |||||||
Tax Rate | 17.13% | 4.59% | |||||||
NOPAT | 523,497 | 506,574 | |||||||
Net income | 447,505 10.74% | 404,105 52.47% | |||||||
Dividends | (169,453) | ||||||||
Dividend yield | 1.78% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,457 | 227,468 | |||||||
Long-term debt | 1,142,125 | 1,060,387 | |||||||
Deferred revenue | 111,601 | 132,100 | |||||||
Other long-term liabilities | 124,348 | 11,989 | |||||||
Net debt | (1,296,982) | (1,119,809) | |||||||
Cash flow | |||||||||
Cash from operating activities | 715,187 | 231,515 | |||||||
CAPEX | (395,848) | ||||||||
Cash from investing activities | (764,060) | ||||||||
Cash from financing activities | (322,534) | 1,427,901 | |||||||
FCF | 301,390 | 52,363 | |||||||
Balance | |||||||||
Cash | 2,442,565 | 2,407,663 | |||||||
Long term investments | 2 | 1 | |||||||
Excess cash | 2,148,877 | 2,091,712 | |||||||
Stockholders' equity | 2,053,878 | 2,394,302 | |||||||
Invested Capital | 3,115,977 | 2,989,135 | |||||||
ROIC | 17.15% | 19.18% | |||||||
ROCE | 12.08% | 10.42% | |||||||
EV | |||||||||
Common stock shares outstanding | 813,646 | 820,217 | |||||||
Price | 11.72 -6.46% | 12.53 -26.64% | |||||||
Market cap | 9,535,928 -7.21% | 10,277,313 -26.64% | |||||||
EV | 8,281,061 | 9,200,262 | |||||||
EBITDA | 768,220 | 634,239 | |||||||
EV/EBITDA | 10.78 | 14.51 | |||||||
Interest | 60,014 | 9,536 | |||||||
Interest/NOPBT | 9.50% | 1.80% |