XSHG
600331
Market cap2.50bUSD
Jul 09, Last price
8.83CNY
1D
-1.12%
1Q
39.06%
IPO
295.47%
Name
Sichuan Hongda Co Ltd
Chart & Performance
Profile
Sichuan Hongda Co.,Ltd. engages in the non-ferrous metal zinc smelting and sales, and phosphorous chemical products production and sales business in China. The company offers chemical fertilizers, including ammonium phosphate, calcium hydrogen phosphate, potassium dihydrogen phosphate, compound fertilizer, potassium sulfate, potassium chloride, ammonium sulfate, ammonium chloride, etc.; and industrial-grade mono ammonium phosphate, feed grade calcium hydrogen phosphate, Chlor-alkali, and industrial sulfuric acid. It also provides plastic woven bags, gypsum and gypsum products, zinc ingots, and zinc alloy, as well as zinc alloys and metal material extracted from waste residues; and rare metals, such as molybdenum, indium, and germanium, as well as zinc oxide and other products. The company was founded in 1979 and is headquartered in Shifang, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,409,295 12.68% | 3,025,658 2.90% | 2,940,254 1.14% | |||||||
Cost of revenue | 3,169,208 | 2,920,618 | 2,702,306 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 240,088 | 105,040 | 237,948 | |||||||
NOPBT Margin | 7.04% | 3.47% | 8.09% | |||||||
Operating Taxes | 366 | 19,760 | 13,077 | |||||||
Tax Rate | 0.15% | 18.81% | 5.50% | |||||||
NOPAT | 239,722 | 85,280 | 224,871 | |||||||
Net income | 36,110 -137.68% | (95,842) -259.32% | 60,159 -80.33% | |||||||
Dividends | (33,942) | |||||||||
Dividend yield | 0.33% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 639,620 | 712,000 | 728,272 | |||||||
Long-term debt | 40,900 | 3,404 | 6,325 | |||||||
Deferred revenue | 14,540 | 16,426 | 21,084 | |||||||
Other long-term liabilities | 1 | |||||||||
Net debt | 352,962 | 394,634 | 259,750 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 251,055 | (35,287) | 339,606 | |||||||
CAPEX | (11,519) | |||||||||
Cash from investing activities | (2,415) | |||||||||
Cash from financing activities | (48,548) | |||||||||
FCF | 223,307 | 145,894 | 280,595 | |||||||
Balance | ||||||||||
Cash | 327,558 | 175,385 | 329,139 | |||||||
Long term investments | 2 | 145,386 | 145,707 | |||||||
Excess cash | 157,093 | 169,487 | 327,834 | |||||||
Stockholders' equity | 2,032,000 | (2,891,782) | 2,206,356 | |||||||
Invested Capital | 927,812 | 3,942,013 | 813,047 | |||||||
ROIC | 9.85% | 3.59% | 25.04% | |||||||
ROCE | 22.09% | 9.98% | 20.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,028,667 | 2,030,542 | 2,032,000 | |||||||
Price | 7.62 48.54% | 5.13 78.75% | 2.87 -10.03% | |||||||
Market cap | 15,458,442 48.40% | 10,416,682 78.62% | 5,831,840 -10.03% | |||||||
EV | 15,811,404 | 10,811,752 | 6,091,984 | |||||||
EBITDA | 333,467 | 198,129 | 332,931 | |||||||
EV/EBITDA | 47.42 | 54.57 | 18.30 | |||||||
Interest | 57,735 | 60,216 | 68,570 | |||||||
Interest/NOPBT | 24.05% | 57.33% | 28.82% |