XSHG600346
Market cap14bUSD
Dec 24, Last price
15.48CNY
1D
0.79%
1Q
16.69%
Jan 2017
83.79%
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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 225,747,772 1.52% | 222,372,594 12.31% | 197,996,549 29.94% | |||||||
Cost of revenue | 211,147,971 | 207,544,376 | 169,343,724 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,599,801 | 14,828,218 | 28,652,825 | |||||||
NOPBT Margin | 6.47% | 6.67% | 14.47% | |||||||
Operating Taxes | 1,968,768 | 91,542 | 4,289,879 | |||||||
Tax Rate | 13.48% | 0.62% | 14.97% | |||||||
NOPAT | 12,631,033 | 14,736,676 | 24,362,946 | |||||||
Net income | 6,904,604 197.83% | 2,318,303 -85.07% | 15,531,077 15.37% | |||||||
Dividends | (5,772,678) | (7,109,491) | (5,413,227) | |||||||
Dividend yield | 6.22% | 6.50% | 3.35% | |||||||
Proceeds from repurchase of equity | 382,299 | 133,671 | ||||||||
BB yield | -0.35% | -0.08% | ||||||||
Debt | ||||||||||
Debt current | 66,995,050 | 78,665,927 | 61,013,920 | |||||||
Long-term debt | 70,703,940 | 58,458,655 | 52,247,869 | |||||||
Deferred revenue | 3,949,092 | 3,376,502 | 2,998,678 | |||||||
Other long-term liabilities | 6,034,552 | 858,833 | 34,899 | |||||||
Net debt | 116,092,715 | 108,443,762 | 96,461,365 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 23,535,790 | 25,953,971 | 18,670,174 | |||||||
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 | 10,870,190 | |||||||
Balance | ||||||||||
Cash | 20,767,869 | 28,680,820 | 16,800,425 | |||||||
Long term investments | 838,406 | |||||||||
Excess cash | 10,318,886 | 17,562,191 | 6,900,597 | |||||||
Stockholders' equity | 40,139,924 | 34,315,433 | 39,184,401 | |||||||
Invested Capital | 193,371,702 | 175,626,352 | 165,355,818 | |||||||
ROIC | 6.85% | 8.64% | 15.60% | |||||||
ROCE | 7.17% | 7.67% | 16.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 7,045,514 | 7,039,100 | 7,027,637 | |||||||
Price | 13.17 -15.20% | 15.53 -32.39% | 22.97 -17.88% | |||||||
Market cap | 92,789,421 -15.12% | 109,317,220 -32.28% | 161,424,811 -17.69% | |||||||
EV | 208,888,298 | 217,818,828 | 257,955,512 | |||||||
EBITDA | 23,712,618 | 23,690,570 | 36,951,112 | |||||||
EV/EBITDA | 8.81 | 9.19 | 6.98 | |||||||
Interest | 4,861,343 | 4,632,906 | 4,700,106 | |||||||
Interest/NOPBT | 33.30% | 31.24% | 16.40% |