XSHG600096
Market cap5.67bUSD
Dec 25, Last price
22.71CNY
1D
0.00%
1Q
13.10%
Jan 2017
139.30%
Name
Yunnan Yuntianhua Co Ltd
Chart & Performance
Profile
Yunnan Yuntianhua Co., Ltd. engages in the fertilizer and agriculture, phosphate mining, fine chemicals, and trade logistics businesses in China. The company provides fertilizers, such as phosphate fertilizer, nitrogen fertilizer, and copolymerized formaldehyde; and fertilizer products, including monoammonium phosphate, diammonium phosphate, urea, and compound fertilizer, as well as mines phosphate. It also offers chemical products, including yellow phosphorus, thermal phosphoric acid, sodium tripolyphosphate, electronic grade phosphoric acid, and calcium hydrogen phosphate. In addition, the company produces polyoxymethylene, an engineering plastic. Further, it provides trade and logistics for chemical raw materials, agricultural products, fertilizers, and other agricultural commodities through road, rail, and waterways. Additionally, the company offers agriculture finance. Yunnan Yuntianhua Co., Ltd. was founded in 1997 and is based in Kunming, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 69,060,213 -8.30% | 75,313,292 19.07% | 63,249,228 21.37% | |||||||
Cost of revenue | 61,049,295 | 64,411,521 | 55,863,614 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,010,918 | 10,901,772 | 7,385,614 | |||||||
NOPBT Margin | 11.60% | 14.48% | 11.68% | |||||||
Operating Taxes | 1,085,738 | 1,477,777 | 663,018 | |||||||
Tax Rate | 13.55% | 13.56% | 8.98% | |||||||
NOPAT | 6,925,180 | 9,423,995 | 6,722,596 | |||||||
Net income | 4,522,198 -24.90% | 6,021,323 65.33% | 3,641,935 822.61% | |||||||
Dividends | (2,592,362) | |||||||||
Dividend yield | 9.12% | |||||||||
Proceeds from repurchase of equity | (199,995) | |||||||||
BB yield | 0.70% | |||||||||
Debt | ||||||||||
Debt current | 5,882,918 | 13,942,282 | 24,484,598 | |||||||
Long-term debt | 11,442,806 | 8,470,003 | 5,503,272 | |||||||
Deferred revenue | 355,500 | 406,730 | 413,902 | |||||||
Other long-term liabilities | 921,541 | 1,458,859 | 1,598,933 | |||||||
Net debt | 6,897,370 | 11,466,577 | 16,888,204 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,437,166 | 10,550,590 | 7,748,770 | |||||||
CAPEX | (1,942,822) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | ||||||||||
FCF | 9,073,688 | 8,241,082 | 6,647,369 | |||||||
Balance | ||||||||||
Cash | 6,434,288 | 7,444,525 | 10,054,450 | |||||||
Long term investments | 3,994,066 | 3,501,182 | 3,045,216 | |||||||
Excess cash | 6,975,343 | 7,180,043 | 9,937,205 | |||||||
Stockholders' equity | 14,084,286 | 13,191,724 | 6,375,300 | |||||||
Invested Capital | 33,506,715 | 35,932,418 | 37,650,498 | |||||||
ROIC | 19.95% | 25.61% | 17.49% | |||||||
ROCE | 19.65% | 25.23% | 16.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,822,991 | 1,833,615 | 1,835,893 | |||||||
Price | 15.60 -25.86% | 21.04 7.24% | 19.62 223.23% | |||||||
Market cap | 28,438,655 -26.29% | 38,579,260 7.10% | 36,020,227 316.16% | |||||||
EV | 38,604,036 | 53,094,090 | 55,292,366 | |||||||
EBITDA | 10,437,321 | 12,965,825 | 9,384,761 | |||||||
EV/EBITDA | 3.70 | 4.09 | 5.89 | |||||||
Interest | 254,814 | 1,209,074 | 1,433,073 | |||||||
Interest/NOPBT | 3.18% | 11.09% | 19.40% |