XSHG600160
Market cap8.94bUSD
Dec 24, Last price
24.15CNY
1D
0.63%
1Q
37.06%
Jan 2017
196.68%
Name
Zhejiang Juhua Co Ltd
Chart & Performance
Profile
Zhejiang Juhua Co., Ltd., together with its subsidiaries, manufactures and sells fluorine chemical products under the Juhua brand in China. It offers functional materials, polymer products, refrigerant products, basic chemical raw materials, and special chemicals. The company was founded in 1998 and is based in Quzhou, 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 | 20,655,217 -3.88% | 21,489,124 19.48% | 17,985,585 12.03% | |||||||
Cost of revenue | 19,137,135 | 18,616,992 | 16,435,583 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,518,082 | 2,872,133 | 1,550,002 | |||||||
NOPBT Margin | 7.35% | 13.37% | 8.62% | |||||||
Operating Taxes | 107,831 | 329,023 | ||||||||
Tax Rate | 7.10% | 11.46% | ||||||||
NOPAT | 1,410,251 | 2,543,110 | 1,550,002 | |||||||
Net income | 943,505 -60.37% | 2,380,733 114.66% | 1,109,093 1,062.87% | |||||||
Dividends | (786,260) | (350,928) | (269,975) | |||||||
Dividend yield | 1.77% | 0.84% | 0.77% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 605,047 | 236,488 | 306,545 | |||||||
Long-term debt | 2,183,960 | 1,687,989 | 543,106 | |||||||
Deferred revenue | 442,729 | 319,525 | 257,124 | |||||||
Other long-term liabilities | 462,579 | 88,917 | 64,058 | |||||||
Net debt | (2,384,537) | (3,131,871) | (2,625,983) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,196,337 | 3,316,622 | 1,247,331 | |||||||
CAPEX | (2,992,014) | |||||||||
Cash from investing activities | (2,718,926) | |||||||||
Cash from financing activities | 210,432 | 709,016 | ||||||||
FCF | (420,324) | 717,162 | 687,480 | |||||||
Balance | ||||||||||
Cash | 2,118,816 | 2,951,447 | 2,038,907 | |||||||
Long term investments | 3,054,729 | 2,104,901 | 1,436,727 | |||||||
Excess cash | 4,140,783 | 3,981,893 | 2,576,355 | |||||||
Stockholders' equity | 12,143,914 | 11,551,668 | 9,399,374 | |||||||
Invested Capital | 15,311,250 | 13,672,136 | 11,978,279 | |||||||
ROIC | 9.73% | 19.83% | 13.22% | |||||||
ROCE | 7.80% | 16.25% | 10.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,695,729 | 2,699,746 | 2,699,746 | |||||||
Price | 16.49 6.32% | 15.51 20.14% | 12.91 59.19% | |||||||
Market cap | 44,452,578 6.16% | 41,873,062 20.14% | 34,853,722 59.19% | |||||||
EV | 42,369,900 | 39,057,240 | 32,526,152 | |||||||
EBITDA | 2,576,058 | 3,751,902 | 2,417,375 | |||||||
EV/EBITDA | 16.45 | 10.41 | 13.46 | |||||||
Interest | 30,553 | 11,360 | 17,604 | |||||||
Interest/NOPBT | 2.01% | 0.40% | 1.14% |