XSHG600022
Market cap2.09bUSD
Jan 02, Last price
1.44CNY
1D
-0.69%
1Q
-4.00%
Jan 2017
-25.00%
Name
Shandong Iron and Steel Co Ltd
Chart & Performance
Profile
Shandong Iron and Steel Company Ltd. provides iron and steel products in China, the United States, the United Kingdom, Germany, India, Japan, South Korea, and internationally. The company offers steel plates, hot-rolled coils, cold-rolled coils, H- beams, hot-rolled ribbed steel bars, and steel products. Its products are used in automobiles, petroleum, railways, bridges, construction, electricity, transportation, machinery, shipbuilding, home appliances, and light industries. Shandong Iron and Steel Company Ltd. was founded in 2008 and is headquartered in Jinan, China. Shandong Iron and Steel Company Ltd. operates as a subsidiary of Shandong Iron & Steel Group Co., Ltd.
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 | 90,475,062 -11.55% | 102,289,420 -7.72% | |||||||
Cost of revenue | 89,469,195 | 99,225,288 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,005,867 | 3,064,132 | |||||||
NOPBT Margin | 1.11% | 3.00% | |||||||
Operating Taxes | (27,604) | 88,767 | |||||||
Tax Rate | 2.90% | ||||||||
NOPAT | 1,033,471 | 2,975,365 | |||||||
Net income | (399,600) -128.19% | 1,417,465 -52.14% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,650,662 | 6,577,250 | |||||||
Long-term debt | 6,100,534 | 6,589,121 | |||||||
Deferred revenue | 539,831 | 563,262 | |||||||
Other long-term liabilities | 1,104,078 | 1,228,384 | |||||||
Net debt | 1,668,000 | 3,257,147 | |||||||
Cash flow | |||||||||
Cash from operating activities | (1,106,408) | 5,458,924 | |||||||
CAPEX | (697,369) | ||||||||
Cash from investing activities | (176,911) | ||||||||
Cash from financing activities | (895,370) | ||||||||
FCF | 5,610,405 | 5,523,193 | |||||||
Balance | |||||||||
Cash | 6,141,500 | 7,891,779 | |||||||
Long term investments | 1,941,696 | 2,017,444 | |||||||
Excess cash | 3,559,442 | 4,794,752 | |||||||
Stockholders' equity | 21,526,934 | 24,233,410 | |||||||
Invested Capital | 38,124,715 | 41,643,767 | |||||||
ROIC | 2.59% | 7.13% | |||||||
ROCE | 2.41% | 6.58% | |||||||
EV | |||||||||
Common stock shares outstanding | 10,713,131 | 10,698,850 | |||||||
Price | 1.37 -7.43% | 1.48 -17.32% | |||||||
Market cap | 14,676,990 -7.31% | 15,834,297 -17.32% | |||||||
EV | 25,834,818 | 29,065,186 | |||||||
EBITDA | 3,453,173 | 5,528,373 | |||||||
EV/EBITDA | 7.48 | 5.26 | |||||||
Interest | 504,879 | 536,323 | |||||||
Interest/NOPBT | 50.19% | 17.50% |