XSHG600165
Market cap198mUSD
Dec 24, Last price
2.15CNY
1D
-4.95%
1Q
6.03%
Jan 2017
-82.70%
Name
Ningxia Xinri Hengli Steel Wire Co Ltd
Chart & Performance
Profile
Ningxia Zhongke Biotechnology Co., Ltd. engages in the manufacturing chemical raw materials and chemical products. It offers coal-based activated carbon and lauric acid products, as well as manufactures bio-based chemical fibers. The company was founded in 1958 and is based in Yinchuan, 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 | 285,689 -58.06% | 681,134 254.04% | 192,387 61.51% | |||||||
Cost of revenue | 449,178 | 646,052 | 198,813 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (163,490) | 35,081 | (6,427) | |||||||
NOPBT Margin | 5.15% | |||||||||
Operating Taxes | 4,358 | 1,434 | ||||||||
Tax Rate | 12.42% | |||||||||
NOPAT | (163,490) | 30,723 | (7,860) | |||||||
Net income | (465,506) | |||||||||
Dividends | (23,250) | |||||||||
Dividend yield | 1.00% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 343,796 | 701,631 | 425,555 | |||||||
Long-term debt | 217,198 | 284,556 | 492,829 | |||||||
Deferred revenue | 18,265 | 19,904 | 12,914 | |||||||
Other long-term liabilities | 552,228 | 511,968 | 654,468 | |||||||
Net debt | (173,816) | 163,251 | 135,132 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 23,154 | 53,144 | ||||||||
CAPEX | (57,682) | |||||||||
Cash from investing activities | (55,680) | |||||||||
Cash from financing activities | 11,699 | 443,392 | ||||||||
FCF | 803,329 | 492,763 | (148,071) | |||||||
Balance | ||||||||||
Cash | 24,399 | 89,484 | 110,953 | |||||||
Long term investments | 710,410 | 733,453 | 672,298 | |||||||
Excess cash | 720,525 | 788,880 | 773,632 | |||||||
Stockholders' equity | (60,275) | 1,133,134 | 1,177,655 | |||||||
Invested Capital | 1,553,788 | 1,613,445 | 2,028,697 | |||||||
ROIC | 1.69% | |||||||||
ROCE | 1.46% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 684,568 | 684,884 | 684,884 | |||||||
Price | 3.38 -50.00% | 6.76 -49.66% | 13.43 83.22% | |||||||
Market cap | 2,313,839 -50.02% | 4,629,814 -49.66% | 9,197,989 83.22% | |||||||
EV | 2,354,155 | 5,057,836 | 9,642,885 | |||||||
EBITDA | (24,623) | 157,918 | 20,276 | |||||||
EV/EBITDA | 32.03 | 475.59 | ||||||||
Interest | 142,618 | 91,875 | 30,551 | |||||||
Interest/NOPBT | 261.89% |