XSHG600231
Market cap732mUSD
Dec 25, Last price
1.82CNY
1D
0.53%
1Q
14.46%
Jan 2017
-22.88%
Name
Lingyuan Iron & Steel Co Ltd
Chart & Performance
Profile
Lingyuan Iron & Steel Co., Ltd. engages in the production, operation, and development of metallurgical products; and mining, washing, and deep processing of ferrous metal ores in China. The company offers hot-rolled round steel, rebars, medium and wide belts, wire rods, and welded steel pipes. It also exports its products to approximately more than 30 countries. The company is based in Lingyuan, 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 | 20,320,982 -5.74% | 21,558,411 -17.57% | 26,153,651 28.85% | |||||||
Cost of revenue | 20,716,963 | 22,073,172 | 24,442,086 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (395,982) | (514,761) | 1,711,565 | |||||||
NOPBT Margin | 6.54% | |||||||||
Operating Taxes | (234,996) | 290,123 | ||||||||
Tax Rate | 16.95% | |||||||||
NOPAT | (160,986) | (514,761) | 1,421,442 | |||||||
Net income | 918,653 64.61% | |||||||||
Dividends | (63,636) | (276,658) | (171,128) | |||||||
Dividend yield | 1.04% | 4.51% | 2.26% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 477,958 | 1,057,326 | 1,555,021 | |||||||
Long-term debt | 1,565,294 | 934,694 | 790,811 | |||||||
Deferred revenue | 20,898 | 22,723 | 21,168 | |||||||
Other long-term liabilities | 116,166 | 248,108 | 17,625 | |||||||
Net debt | (888,650) | (859,204) | (1,912,341) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,714,855 | 645,141 | ||||||||
CAPEX | (584,574) | |||||||||
Cash from investing activities | (583,874) | |||||||||
Cash from financing activities | 239,737 | 29,432 | ||||||||
FCF | 857,765 | (1,066,987) | 1,240,357 | |||||||
Balance | ||||||||||
Cash | 2,911,768 | 2,830,986 | 4,235,385 | |||||||
Long term investments | 20,134 | 20,239 | 22,788 | |||||||
Excess cash | 1,915,852 | 1,773,304 | 2,950,491 | |||||||
Stockholders' equity | 6,877,066 | 7,599,770 | 8,705,376 | |||||||
Invested Capital | 7,553,919 | 8,528,757 | 8,478,432 | |||||||
ROIC | 17.54% | |||||||||
ROCE | 14.89% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 2,838,226 | 2,852,155 | 2,852,135 | |||||||
Price | 2.16 0.47% | 2.15 -19.17% | 2.66 5.98% | |||||||
Market cap | 6,130,568 -0.03% | 6,132,133 -19.17% | 7,586,679 2.91% | |||||||
EV | 5,241,918 | 5,272,930 | 5,674,338 | |||||||
EBITDA | 124,252 | 267,263 | 2,447,126 | |||||||
EV/EBITDA | 42.19 | 19.73 | 2.32 | |||||||
Interest | 80,689 | 82,934 | 95,095 | |||||||
Interest/NOPBT | 5.56% |