XSHE300727
Market cap500mUSD
Jan 10, Last price
28.65CNY
1D
-5.85%
1Q
12.40%
IPO
181.99%
Name
Ningbo Runhe High-Tech Materials Co Ltd
Chart & Performance
Profile
Ningbo Runhe High-Tech Materials Co., Ltd. engages in the research and development, production, and sale of textile chemicals. Its products include dyeing and finishing agent series; heptamethyltrisiloxane, pentamethyl disiloxane; demoulding agent series, vinyl silicone oil series, hydrogen silicone oil series, agriculture silicone adjuvant, and silicone coating adjuvant; insulation liquid silicone rubber, mould silicone rubber, and silicone rubber for clothing; and other adjuvant. The company was founded in 2000 and is based in Ningbo, 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 | 1,135,109 -4.03% | 1,182,790 7.16% | |||||||
Cost of revenue | 957,894 | 1,042,123 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 177,214 | 140,666 | |||||||
NOPBT Margin | 15.61% | 11.89% | |||||||
Operating Taxes | 11,235 | 13,775 | |||||||
Tax Rate | 6.34% | 9.79% | |||||||
NOPAT | 165,979 | 126,892 | |||||||
Net income | 82,210 -8.80% | 90,138 -3.11% | |||||||
Dividends | (21,656) | (19,032) | |||||||
Dividend yield | 0.59% | 0.62% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,832 | ||||||||
Long-term debt | 251,085 | 239,808 | |||||||
Deferred revenue | 17,164 | 16,960 | |||||||
Other long-term liabilities | 11 | 6 | |||||||
Net debt | (184,428) | (86,429) | |||||||
Cash flow | |||||||||
Cash from operating activities | 162,687 | ||||||||
CAPEX | (32,656) | ||||||||
Cash from investing activities | (163,915) | ||||||||
Cash from financing activities | (12,282) | 244,410 | |||||||
FCF | 188,531 | (42,610) | |||||||
Balance | |||||||||
Cash | 435,513 | 325,879 | |||||||
Long term investments | 3 | 2,190 | |||||||
Excess cash | 378,758 | 268,929 | |||||||
Stockholders' equity | 664,277 | 603,181 | |||||||
Invested Capital | 783,807 | 797,577 | |||||||
ROIC | 20.99% | 17.75% | |||||||
ROCE | 15.24% | 13.15% | |||||||
EV | |||||||||
Common stock shares outstanding | 128,454 | 126,880 | |||||||
Price | 28.79 18.38% | 24.32 -8.91% | |||||||
Market cap | 3,698,177 19.85% | 3,085,722 -8.91% | |||||||
EV | 3,513,749 | 2,999,293 | |||||||
EBITDA | 212,460 | 167,573 | |||||||
EV/EBITDA | 16.54 | 17.90 | |||||||
Interest | 14,692 | 6,601 | |||||||
Interest/NOPBT | 8.29% | 4.69% |