XSHG600235
Market cap278mUSD
Dec 25, Last price
5.64CNY
1D
1.58%
1Q
24.25%
Jan 2017
-45.43%
Name
Minfeng Special Paper Co Ltd
Chart & Performance
Profile
Minfeng Special Paper Co., Ltd. manufactures and sells papers in China. It offers cigarette, tracing, glassine, vacuum aluminized base, and sublimation digital transfer papers for use in national defense, cigarette, agriculture, medical treatment, culture, printing, food, packaging, decoration, and other industries and fields. The company was founded in 1923 and is based in Jiaxing, 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 | 1,617,777 -3.21% | 1,671,496 9.54% | 1,525,939 12.76% | |||||||
Cost of revenue | 1,477,796 | 1,549,151 | 1,358,569 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 139,980 | 122,345 | 167,370 | |||||||
NOPBT Margin | 8.65% | 7.32% | 10.97% | |||||||
Operating Taxes | 603 | 500 | 2,844 | |||||||
Tax Rate | 0.43% | 0.41% | 1.70% | |||||||
NOPAT | 139,378 | 121,845 | 164,526 | |||||||
Net income | 46,725 203.35% | 15,403 -73.59% | 58,312 672.81% | |||||||
Dividends | (25,267) | (7,026) | (5,270) | |||||||
Dividend yield | 1.14% | 0.36% | 0.24% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 757,292 | 579,108 | 638,691 | |||||||
Long-term debt | 67,977 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 7,482 | 22,823 | 30,184 | |||||||
Net debt | 525,590 | 285,595 | 403,382 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 29,219 | 188,004 | 96,243 | |||||||
CAPEX | (246,948) | |||||||||
Cash from investing activities | (244,245) | |||||||||
Cash from financing activities | 201,112 | |||||||||
FCF | 9,272 | 236,721 | 119,817 | |||||||
Balance | ||||||||||
Cash | 195,405 | 189,695 | 131,315 | |||||||
Long term investments | 104,274 | 103,818 | 103,994 | |||||||
Excess cash | 218,790 | 209,938 | 159,012 | |||||||
Stockholders' equity | 530,326 | 577,211 | 568,133 | |||||||
Invested Capital | 2,063,609 | 1,786,365 | 1,877,163 | |||||||
ROIC | 7.24% | 6.65% | 8.94% | |||||||
ROCE | 6.13% | 6.13% | 8.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 359,425 | 351,300 | 351,300 | |||||||
Price | 6.14 10.23% | 5.57 -10.74% | 6.24 25.05% | |||||||
Market cap | 2,206,871 12.78% | 1,956,741 -10.74% | 2,192,112 25.05% | |||||||
EV | 2,732,461 | 2,242,336 | 2,595,494 | |||||||
EBITDA | 213,240 | 195,477 | 238,151 | |||||||
EV/EBITDA | 12.81 | 11.47 | 10.90 | |||||||
Interest | 21,568 | 23,558 | 26,386 | |||||||
Interest/NOPBT | 15.41% | 19.26% | 15.77% |