XSHE300437
Market cap322mUSD
Dec 31, Last price
8.98CNY
1D
-1.72%
1Q
-9.14%
Jan 2017
-61.41%
IPO
53.60%
Name
Henan Qingshuiyuan Technology Co Ltd
Chart & Performance
Profile
Henan Qingshuiyuan Technology CO.,Ltd engages in production, and sales of water treatment chemicals in China. The company also involved in the water treatment engineering, water environment management, soil remediation, and municipal engineering services. In addition, its portfolio includes organic phosphorus product, comprising HEDP, ATMP, DTPMP and PBTCA, etc.; and polymeric products, such as hydrolyzed polymaleic anhydride, polyacrylic acid, and polyacrylic acid copolymers. Its water treatment products are used in chemical, steel, electric power, sewage treatment, textiles, tap water, and other industrial applications. The company exports to approximately 50 countries. Henan Qingshuiyuan Technology CO.,Ltd was founded in 1995 and is headquartered in Jiyuan, 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 | 1,131,437 -37.31% | 1,804,724 10.18% | |||||||
Cost of revenue | 1,070,737 | 1,594,059 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 60,701 | 210,665 | |||||||
NOPBT Margin | 5.36% | 11.67% | |||||||
Operating Taxes | 2,153 | 9,927 | |||||||
Tax Rate | 3.55% | 4.71% | |||||||
NOPAT | 58,547 | 200,738 | |||||||
Net income | (55,726) | ||||||||
Dividends | (21,186) | ||||||||
Dividend yield | 0.65% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 163,105 | 518,900 | |||||||
Long-term debt | 361,651 | 188,742 | |||||||
Deferred revenue | 28,099 | 24,947 | |||||||
Other long-term liabilities | 117 | 1,139 | |||||||
Net debt | 4,793 | 67,355 | |||||||
Cash flow | |||||||||
Cash from operating activities | 67,623 | 177,654 | |||||||
CAPEX | (26,512) | ||||||||
Cash from investing activities | 30,477 | ||||||||
Cash from financing activities | (49,345) | ||||||||
FCF | 116,680 | 295,680 | |||||||
Balance | |||||||||
Cash | 397,221 | 534,008 | |||||||
Long term investments | 122,741 | 106,278 | |||||||
Excess cash | 463,390 | 550,050 | |||||||
Stockholders' equity | 356,608 | 500,190 | |||||||
Invested Capital | 1,772,418 | 1,827,889 | |||||||
ROIC | 3.25% | 10.97% | |||||||
ROCE | 2.84% | 9.03% | |||||||
EV | |||||||||
Common stock shares outstanding | 259,063 | 259,068 | |||||||
Price | 12.57 -26.92% | 17.20 -35.27% | |||||||
Market cap | 3,256,423 -26.92% | 4,455,970 -34.36% | |||||||
EV | 3,272,105 | 4,537,326 | |||||||
EBITDA | 149,731 | 299,988 | |||||||
EV/EBITDA | 21.85 | 15.13 | |||||||
Interest | 20,300 | 25,075 | |||||||
Interest/NOPBT | 33.44% | 11.90% |