XSHG600230
Market cap613mUSD
Dec 25, Last price
10.81CNY
1D
-2.08%
1Q
7.14%
Jan 2017
-36.11%
Name
Cangzhou Dahua Co Ltd
Chart & Performance
Profile
Cangzhou Dahua Co., Ltd. produces and sells chemical fertilizers and carbimides in China. The company offers synthetic ammonia, urea, hydrochloric acid, toluene-diisocyanate, and concentrated nitric acid. It also exports its products to Southeast Asia, Japan, and South Korea. The company was founded in 1974 and is based in Cangzhou, 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 | 4,867,130 -0.95% | 4,913,579 105.81% | 2,387,383 44.40% | |||||||
Cost of revenue | 4,672,049 | 4,234,372 | 2,006,833 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 195,081 | 679,207 | 380,550 | |||||||
NOPBT Margin | 4.01% | 13.82% | 15.94% | |||||||
Operating Taxes | 5,866 | 36,433 | 17,673 | |||||||
Tax Rate | 3.01% | 5.36% | 4.64% | |||||||
NOPAT | 189,215 | 642,774 | 362,877 | |||||||
Net income | 190,409 -54.68% | 420,103 90.71% | 220,281 1,536.88% | |||||||
Dividends | (110,533) | (25,101) | (6,279) | |||||||
Dividend yield | 1.98% | 0.37% | 0.11% | |||||||
Proceeds from repurchase of equity | (12,366) | |||||||||
BB yield | 0.22% | |||||||||
Debt | ||||||||||
Debt current | 5,506 | 524,316 | 196,096 | |||||||
Long-term debt | 557,596 | 701,442 | 1,182,268 | |||||||
Deferred revenue | 11,115 | 13,551 | 8,986 | |||||||
Other long-term liabilities | 1 | 1 | 2 | |||||||
Net debt | 385,456 | 806,206 | 996,800 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 854,853 | 527,865 | 376,994 | |||||||
CAPEX | (63,730) | |||||||||
Cash from investing activities | (54,297) | |||||||||
Cash from financing activities | (840,414) | 195,118 | ||||||||
FCF | 686,799 | 587,999 | (551,694) | |||||||
Balance | ||||||||||
Cash | 177,646 | 419,552 | 426,510 | |||||||
Long term investments | (44,946) | |||||||||
Excess cash | 173,874 | 262,195 | ||||||||
Stockholders' equity | 3,519,562 | 3,699,775 | 3,548,783 | |||||||
Invested Capital | 4,908,705 | 5,256,700 | 5,213,591 | |||||||
ROIC | 3.72% | 12.28% | 7.75% | |||||||
ROCE | 3.93% | 12.40% | 6.88% | |||||||
EV | ||||||||||
Common stock shares outstanding | 413,844 | 415,117 | 413,015 | |||||||
Price | 13.47 -18.31% | 16.49 15.80% | 14.24 56.66% | |||||||
Market cap | 5,574,473 -18.56% | 6,845,280 16.39% | 5,881,336 57.09% | |||||||
EV | 6,278,315 | 7,966,749 | 7,192,306 | |||||||
EBITDA | 703,077 | 1,120,030 | 667,167 | |||||||
EV/EBITDA | 8.93 | 7.11 | 10.78 | |||||||
Interest | 39,059 | 58,767 | 4,488 | |||||||
Interest/NOPBT | 20.02% | 8.65% | 1.18% |