XSHE300285
Market cap2.34bUSD
Jan 16, Last price
16.81CNY
1D
1.76%
1Q
-11.48%
Jan 2017
28.94%
IPO
746.14%
Name
Shandong Sinocera Functional Material Co Ltd
Chart & Performance
Profile
Shandong Sinocera Functional Material Co., Ltd. engages in the manufacture and sale of ceramic products in the People's Republic of China. The company's products include electronic and structural ceramic materials, cerium zirconium mixed oxide, bioceramics, architectural ceramic materials, electronic metal pastes, ceramic inks, catalytic materials, etc. Its products are used in high-end industries, such as electronic information and telecommunication, biomedicine, architecture, automobile, industrial catalysis, solar photovoltaic, aeronautics and astronautics technologies, and new energy vehicles. The company was formerly known as Dongying Sinocera Functional Material Co., Ltd. and changed its name to Shandong Sinocera Functional Material Co., Ltd. in 2008. Shandong Sinocera Functional Material Co., Ltd. was founded in 2005 and is based in Dongying, 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 | 3,859,223 21.86% | 3,166,889 0.16% | |||||||
Cost of revenue | 2,820,067 | 2,468,972 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,039,156 | 697,917 | |||||||
NOPBT Margin | 26.93% | 22.04% | |||||||
Operating Taxes | 83,797 | 35,280 | |||||||
Tax Rate | 8.06% | 5.05% | |||||||
NOPAT | 955,359 | 662,637 | |||||||
Net income | 569,135 14.50% | 497,043 -37.49% | |||||||
Dividends | (116,062) | (109,847) | |||||||
Dividend yield | 0.50% | 0.40% | |||||||
Proceeds from repurchase of equity | 490,000 | ||||||||
BB yield | -1.78% | ||||||||
Debt | |||||||||
Debt current | 332,277 | 19,254 | |||||||
Long-term debt | 344,856 | 78,720 | |||||||
Deferred revenue | (5,072) | 109,641 | |||||||
Other long-term liabilities | 236,318 | 231,156 | |||||||
Net debt | (261,055) | (599,178) | |||||||
Cash flow | |||||||||
Cash from operating activities | 644,895 | 203,576 | |||||||
CAPEX | (440,768) | ||||||||
Cash from investing activities | (905,110) | ||||||||
Cash from financing activities | 321,220 | ||||||||
FCF | 442,605 | (263,137) | |||||||
Balance | |||||||||
Cash | 744,443 | 566,164 | |||||||
Long term investments | 193,745 | 130,988 | |||||||
Excess cash | 745,227 | 538,808 | |||||||
Stockholders' equity | 4,799,667 | 4,647,111 | |||||||
Invested Capital | 6,920,924 | 6,123,474 | |||||||
ROIC | 14.65% | 11.81% | |||||||
ROCE | 13.55% | 10.47% | |||||||
EV | |||||||||
Common stock shares outstanding | 998,483 | 997,048 | |||||||
Price | 23.12 -16.14% | 27.57 -35.24% | |||||||
Market cap | 23,084,932 -16.02% | 27,488,622 -35.67% | |||||||
EV | 23,297,029 | 27,312,351 | |||||||
EBITDA | 1,288,607 | 891,178 | |||||||
EV/EBITDA | 18.08 | 30.65 | |||||||
Interest | 30,679 | 29,955 | |||||||
Interest/NOPBT | 2.95% | 4.29% |