XSHE300337
Market cap1.30bUSD
Jan 24, Last price
11.49CNY
1D
1.86%
1Q
-31.03%
IPO
231.12%
Name
Yinbang Clad Material Co Ltd
Chart & Performance
Profile
Yinbang Clad Material Co.,Ltd researches, develops, produces, and sells aluminum clad and multi-metal clad materials in China. The company offers aluminum heat transfer materials, multi-metal composite materials, aluminum-steel composite materials, and aluminum alloy composites. Its aluminum clad materials are used in heat exchangers for automotive and off-highway-vehicles; air conditioning; and energy industry. The company also provides multi-layer clad products, including aluminum copper and rigid, copper steel, and aluminum stainless steel products for use in heat exchangers, air-cooled power stations, car components, domestic appliances, cookware, telecommunication equipment, marine engineering, aerospace and aviation, and machinery and metallurgy. Yinbang Clad Material Co.,Ltd was founded in 1988 and is headquartered in Wuxi, 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 | 4,456,571 12.99% | 3,944,303 23.44% | |||||||
Cost of revenue | 4,216,419 | 3,752,660 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 240,151 | 191,642 | |||||||
NOPBT Margin | 5.39% | 4.86% | |||||||
Operating Taxes | (2,886) | 197 | |||||||
Tax Rate | 0.10% | ||||||||
NOPAT | 243,037 | 191,445 | |||||||
Net income | 64,484 -4.19% | 67,306 65.68% | |||||||
Dividends | (107,681) | (16,419) | |||||||
Dividend yield | 1.62% | 0.26% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 489,133 | 2,017,844 | |||||||
Long-term debt | 1,915,804 | 3,416 | |||||||
Deferred revenue | 103,942 | 53,954 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | 1,789,611 | 1,124,744 | |||||||
Cash flow | |||||||||
Cash from operating activities | 106,865 | 230,195 | |||||||
CAPEX | (699,245) | ||||||||
Cash from investing activities | (625,021) | ||||||||
Cash from financing activities | 551,617 | ||||||||
FCF | (483,266) | 116,575 | |||||||
Balance | |||||||||
Cash | 575,565 | 896,517 | |||||||
Long term investments | 39,760 | ||||||||
Excess cash | 392,496 | 699,302 | |||||||
Stockholders' equity | 991,114 | 1,008,074 | |||||||
Invested Capital | 3,735,527 | 2,934,205 | |||||||
ROIC | 7.29% | 6.60% | |||||||
ROCE | 5.82% | 5.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 821,453 | 821,920 | |||||||
Price | 8.09 4.25% | 7.76 -2.51% | |||||||
Market cap | 6,645,557 4.19% | 6,378,099 -2.51% | |||||||
EV | 8,435,168 | 7,502,843 | |||||||
EBITDA | 360,590 | 309,557 | |||||||
EV/EBITDA | 23.39 | 24.24 | |||||||
Interest | 102,749 | 98,497 | |||||||
Interest/NOPBT | 42.79% | 51.40% |