XSHG
600346
Market cap14bUSD
Apr 08, Last price
14.98CNY
1D
1.22%
1Q
-0.66%
Jan 2017
79.83%
Name
Hengli Petrochemical Co Ltd
Chart & Performance
Profile
Hengli Petrochemical Co.,Ltd. engages in the petrochemical business. It produces and sells petroleum and intermediate petrochemical products, as well as synthetic fibers. The company was founded in 1999 and is based in Dalian, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 225,747,772 1.52% | 222,372,594 12.31% | |||||||
Cost of revenue | 211,147,971 | 207,544,376 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 14,599,801 | 14,828,218 | |||||||
NOPBT Margin | 6.47% | 6.67% | |||||||
Operating Taxes | 1,968,768 | 91,542 | |||||||
Tax Rate | 13.48% | 0.62% | |||||||
NOPAT | 12,631,033 | 14,736,676 | |||||||
Net income | 6,904,604 197.83% | 2,318,303 -85.07% | |||||||
Dividends | (5,772,678) | (7,109,491) | |||||||
Dividend yield | 6.22% | 6.50% | |||||||
Proceeds from repurchase of equity | 382,299 | ||||||||
BB yield | -0.35% | ||||||||
Debt | |||||||||
Debt current | 66,995,050 | 78,665,927 | |||||||
Long-term debt | 70,703,940 | 58,458,655 | |||||||
Deferred revenue | 3,949,092 | 3,376,502 | |||||||
Other long-term liabilities | 6,034,552 | 858,833 | |||||||
Net debt | 116,092,715 | 108,443,762 | |||||||
Cash flow | |||||||||
Cash from operating activities | 23,535,790 | 25,953,971 | |||||||
CAPEX | (39,740,884) | ||||||||
Cash from investing activities | (38,824,565) | ||||||||
Cash from financing activities | 9,909,704 | 10,405,416 | |||||||
FCF | (19,687,717) | 10,398,170 | |||||||
Balance | |||||||||
Cash | 20,767,869 | 28,680,820 | |||||||
Long term investments | 838,406 | ||||||||
Excess cash | 10,318,886 | 17,562,191 | |||||||
Stockholders' equity | 40,139,924 | 34,315,433 | |||||||
Invested Capital | 193,371,702 | 175,626,352 | |||||||
ROIC | 6.85% | 8.64% | |||||||
ROCE | 7.17% | 7.67% | |||||||
EV | |||||||||
Common stock shares outstanding | 7,045,514 | 7,039,100 | |||||||
Price | 13.17 -15.20% | 15.53 -32.39% | |||||||
Market cap | 92,789,421 -15.12% | 109,317,220 -32.28% | |||||||
EV | 208,888,298 | 217,818,828 | |||||||
EBITDA | 23,712,618 | 23,690,570 | |||||||
EV/EBITDA | 8.81 | 9.19 | |||||||
Interest | 4,861,343 | 4,632,906 | |||||||
Interest/NOPBT | 33.30% | 31.24% |