XSHE300891
Market cap435mUSD
Jan 09, Last price
8.03CNY
1D
-0.62%
1Q
-2.67%
IPO
-60.17%
Name
Guangdong Huiyun Titanium Industry Co Ltd
Chart & Performance
Profile
Guangdong Huiyun Titanium Industry Co., Ltd. engages in the research, development, production, and sale of titanium dioxide products. Its products include anatase and rutile titanium dioxide; titanium gypsum; ferrous sulfate heptahydrate; and industrial sulfuric acid. The company also exports its products to Portugal, Russia, Singapore, South Korea, Vietnam, Malaysia, and other places. The company was founded in 2003 and is based in Yunfu, 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 | 1,651,900 9.22% | 1,512,481 -2.59% | |||||||
Cost of revenue | 1,565,959 | 1,445,049 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 85,941 | 67,432 | |||||||
NOPBT Margin | 5.20% | 4.46% | |||||||
Operating Taxes | 1,404 | ||||||||
Tax Rate | 1.63% | ||||||||
NOPAT | 84,537 | 67,432 | |||||||
Net income | 41,038 189.59% | 14,171 -92.81% | |||||||
Dividends | (20,841) | (40,000) | |||||||
Dividend yield | 0.52% | 1.04% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 344,787 | 298,949 | |||||||
Long-term debt | 424,906 | ||||||||
Deferred revenue | 11,522 | 13,419 | |||||||
Other long-term liabilities | |||||||||
Net debt | 24,445 | 119,101 | |||||||
Cash flow | |||||||||
Cash from operating activities | 164,276 | 1,943 | |||||||
CAPEX | (533,104) | ||||||||
Cash from investing activities | (569,930) | ||||||||
Cash from financing activities | 80,853 | 569,272 | |||||||
FCF | (255,565) | (247,358) | |||||||
Balance | |||||||||
Cash | 320,342 | 604,753 | |||||||
Long term investments | 5 | 1 | |||||||
Excess cash | 237,747 | 529,129 | |||||||
Stockholders' equity | 1,052,163 | 961,924 | |||||||
Invested Capital | 1,959,037 | 1,543,037 | |||||||
ROIC | 4.83% | 4.83% | |||||||
ROCE | 3.89% | 3.23% | |||||||
EV | |||||||||
Common stock shares outstanding | 410,380 | 400,000 | |||||||
Price | 9.70 0.73% | 9.63 -39.85% | |||||||
Market cap | 3,980,687 3.34% | 3,852,000 -39.85% | |||||||
EV | 4,061,415 | 3,971,292 | |||||||
EBITDA | 157,934 | 130,653 | |||||||
EV/EBITDA | 25.72 | 30.40 | |||||||
Interest | 12,443 | 10,157 | |||||||
Interest/NOPBT | 14.48% | 15.06% |