XSHE300398
Market cap1.05bUSD
Jan 14, Last price
15.45HKD
1D
4.60%
1Q
6.55%
Jan 2017
11.42%
IPO
193.42%
Name
PhiChem Corp
Chart & Performance
Profile
PhiChem Corporation offers high-performance materials solutions. The company offers UV Curable Materials comprising all-important base resins for optic fiber and cable coatings applications; and semiconductor materials, including integrated circuit manufacturing materials, wafer level packaging material, chip level packaging material, and printed wiring board fabrication materials. It also provides display materials, such as organic light emitting diode materials, liquid crystal materials, and photoresists; and synthetic organic materials comprising pharmaceutical intermediates and liquid crystal monomers. The company was formerly known as Shanghai Phichem Material Co., Ltd. and changed its name to PhiChem Corporation in July 2021. The company was founded in 2002 and is based in Shanghai, 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 | 2,728,683 -6.13% | 2,906,806 10.65% | |||||||
Cost of revenue | 2,164,094 | 2,146,323 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 564,590 | 760,483 | |||||||
NOPBT Margin | 20.69% | 26.16% | |||||||
Operating Taxes | 15,431 | 49,573 | |||||||
Tax Rate | 2.73% | 6.52% | |||||||
NOPAT | 549,159 | 710,910 | |||||||
Net income | 112,353 -74.15% | 434,641 12.66% | |||||||
Dividends | (90,533) | (36,732) | |||||||
Dividend yield | 1.07% | 0.41% | |||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 863,496 | 1,055,292 | |||||||
Long-term debt | 855,546 | 641,224 | |||||||
Deferred revenue | 37,879 | 38,489 | |||||||
Other long-term liabilities | (2) | 42,973 | |||||||
Net debt | 272,724 | 179,861 | |||||||
Cash flow | |||||||||
Cash from operating activities | 290,305 | 400,863 | |||||||
CAPEX | (271,244) | ||||||||
Cash from investing activities | (507,119) | ||||||||
Cash from financing activities | (3,016) | 85,119 | |||||||
FCF | 515,684 | 303,342 | |||||||
Balance | |||||||||
Cash | 1,316,132 | 1,413,492 | |||||||
Long term investments | 130,185 | 103,163 | |||||||
Excess cash | 1,309,883 | 1,371,315 | |||||||
Stockholders' equity | 2,531,957 | 2,630,269 | |||||||
Invested Capital | 4,393,659 | 4,179,210 | |||||||
ROIC | 12.81% | 17.69% | |||||||
ROCE | 9.84% | 13.61% | |||||||
EV | |||||||||
Common stock shares outstanding | 535,016 | 517,348 | |||||||
Price | 15.76 -8.21% | 17.17 -28.93% | |||||||
Market cap | 8,431,845 -5.08% | 8,882,857 -27.95% | |||||||
EV | 8,818,935 | 9,179,387 | |||||||
EBITDA | 750,602 | 909,836 | |||||||
EV/EBITDA | 11.75 | 10.09 | |||||||
Interest | 56,307 | 59,059 | |||||||
Interest/NOPBT | 9.97% | 7.77% |