XSHE300801
Market cap443mUSD
Jan 09, Last price
15.12CNY
1D
0.27%
1Q
2.44%
IPO
-43.51%
Name
Shandong Taihe Technology Co Ltd
Chart & Performance
Profile
Shandong Taihe Water Treatment Technologies Co., Ltd. engages in the research and development, production, and sale of water treatment chemicals. The company offers phosphonates antiscalants, corrosion inhibitors, and chelating agents; salts of phosphonates; polycarboxylic and biodegradable antiscalants and dispersants; biocide and algicide; built scale and corrosion inhibitors and pretreatment filming agents; corrosion inhibitors; oxygen scavengers; reverse osmosis chemicals; and other products. Its products used in the applications, such as industrial circulating cooling water system in electricity, metallurgy, petrochemical industries, etc.; reverse osmosis system in seawater desalination, pure water production, etc.; and oil extraction, household, textile and dyeing, paper and pulp, ceramic, coating, electronic cleaning, sugar making, aquaculture, agriculture, etc. The company was founded in 2006 and is based in Zaozhuang, 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 | 2,205,565 -19.12% | 2,727,016 23.44% | |||||||
Cost of revenue | 1,946,315 | 2,215,498 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 259,249 | 511,518 | |||||||
NOPBT Margin | 11.75% | 18.76% | |||||||
Operating Taxes | 34,886 | 74,658 | |||||||
Tax Rate | 13.46% | 14.60% | |||||||
NOPAT | 224,363 | 436,860 | |||||||
Net income | 141,843 -64.33% | 397,628 42.79% | |||||||
Dividends | (100,524) | (86,400) | |||||||
Dividend yield | 2.76% | 1.90% | |||||||
Proceeds from repurchase of equity | (77,006) | (72,988) | |||||||
BB yield | 2.11% | 1.61% | |||||||
Debt | |||||||||
Debt current | 29,088 | 28,006 | |||||||
Long-term debt | 251,726 | 267,901 | |||||||
Deferred revenue | 3,343 | 4,359 | |||||||
Other long-term liabilities | |||||||||
Net debt | (284,437) | (577,440) | |||||||
Cash flow | |||||||||
Cash from operating activities | 407,020 | 476,755 | |||||||
CAPEX | (318,987) | ||||||||
Cash from investing activities | (369,757) | ||||||||
Cash from financing activities | (179,859) | ||||||||
FCF | 140,320 | 44,826 | |||||||
Balance | |||||||||
Cash | 824,725 | 873,347 | |||||||
Long term investments | (259,473) | ||||||||
Excess cash | 454,973 | 736,996 | |||||||
Stockholders' equity | 1,336,257 | 1,446,772 | |||||||
Invested Capital | 2,074,720 | 1,769,480 | |||||||
ROIC | 11.67% | 28.47% | |||||||
ROCE | 10.12% | 20.40% | |||||||
EV | |||||||||
Common stock shares outstanding | 212,150 | 214,251 | |||||||
Price | 17.18 -18.89% | 21.18 -3.99% | |||||||
Market cap | 3,644,729 -19.68% | 4,537,834 -4.77% | |||||||
EV | 3,360,291 | 3,960,394 | |||||||
EBITDA | 384,270 | 609,305 | |||||||
EV/EBITDA | 8.74 | 6.50 | |||||||
Interest | 8,935 | 5,910 | |||||||
Interest/NOPBT | 3.45% | 1.16% |