XSHG600277
Market cap185mUSD
Jun 21, Last price
0.38CNY
Name
Elion Energy Co Ltd
Chart & Performance
Profile
Elion Energy Company Limited manufactures and distributes chemical products in China. It offers polyvinyl chloride, caustic soda, ethylene glycol, methanol, compound fertilizer, etc. that are used in chemical, light, building material, agriculture, medicine, and other industries. The company also focuses on clean energy and environmental protection businesses. Elion Energy Company Limited is based in Beijing, 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 | 8,761,301 -21.62% | 11,178,161 -10.13% | 12,438,771 -3.69% | |||||||
Cost of revenue | 8,663,775 | 10,085,278 | 11,106,040 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 97,526 | 1,092,882 | 1,332,730 | |||||||
NOPBT Margin | 1.11% | 9.78% | 10.71% | |||||||
Operating Taxes | 71,848 | 34,814 | ||||||||
Tax Rate | 6.57% | 2.61% | ||||||||
NOPAT | 97,526 | 1,021,035 | 1,297,917 | |||||||
Net income | 731,064 -9.19% | 805,058 55.30% | ||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,585,678 | 3,892,564 | 4,101,712 | |||||||
Long-term debt | 3,053,891 | 2,669,930 | 4,505,744 | |||||||
Deferred revenue | 67,227 | 79,186 | 77,338 | |||||||
Other long-term liabilities | 1,941,831 | 2,722,581 | 1,235,120 | |||||||
Net debt | (6,581,024) | (5,777,075) | (4,519,530) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,208,941 | 797,518 | 2,173,232 | |||||||
CAPEX | ||||||||||
Cash from investing activities | 145,359 | |||||||||
Cash from financing activities | ||||||||||
FCF | 2,851,876 | (962,551) | 2,621,863 | |||||||
Balance | ||||||||||
Cash | 3,909,706 | 4,703,071 | 7,258,554 | |||||||
Long term investments | 8,310,886 | 7,636,497 | 5,868,433 | |||||||
Excess cash | 11,782,527 | 11,780,660 | 12,505,048 | |||||||
Stockholders' equity | 10,546,039 | 11,902,170 | 11,314,579 | |||||||
Invested Capital | 16,109,629 | 17,311,458 | 17,923,602 | |||||||
ROIC | 0.58% | 5.80% | 6.61% | |||||||
ROCE | 0.36% | 3.74% | 4.54% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,559,925 | 3,560,622 | 3,560,622 | |||||||
Price | 2.63 -37.08% | 4.18 -20.68% | 5.27 129.13% | |||||||
Market cap | 9,362,602 -37.09% | 14,883,401 -20.68% | 18,764,479 129.13% | |||||||
EV | 6,123,828 | 12,175,739 | 17,534,713 | |||||||
EBITDA | 954,798 | 1,897,633 | 2,142,640 | |||||||
EV/EBITDA | 6.41 | 6.42 | 8.18 | |||||||
Interest | 305,771 | 331,133 | 490,833 | |||||||
Interest/NOPBT | 313.53% | 30.30% | 36.83% |