XSHG600470
Market cap364mUSD
Jan 10, Last price
5.12CNY
1D
-4.30%
1Q
11.06%
Jan 2017
-39.91%
Name
Anhui Liuguo Chemical Co Ltd
Chart & Performance
Profile
Anhui Liuguo Chemical Co., Ltd., together with its subsidiaries, produces, processes, and sells fertilizers in China. The company also produces chemicals, chemical raw materials, fine phosphates, hydrogen peroxide, and phosphogypsum products. It specializes in production of phosphorus, compound fertilizer, and phosphorus chemicals. In addition, the company offers agrochemical, nitrogen, phosphate, potassium, micro, and compound fertilizers. It also exports products to South Korea, India, Taiwan, and other countries and regions. Anhui Liuguo Chemical Co., Ltd. was founded in 1985 and is headquartered in Tongling, 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 | 6,932,799 -8.17% | 7,549,220 26.15% | |||||||
Cost of revenue | 6,686,461 | 7,110,886 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 246,338 | 438,334 | |||||||
NOPBT Margin | 3.55% | 5.81% | |||||||
Operating Taxes | 13,110 | 4,790 | |||||||
Tax Rate | 5.32% | 1.09% | |||||||
NOPAT | 233,228 | 433,543 | |||||||
Net income | 22,752 -91.74% | 275,489 -13.86% | |||||||
Dividends | (66,265) | ||||||||
Dividend yield | 1.99% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,065,328 | 2,526,425 | |||||||
Long-term debt | 474,909 | 401,276 | |||||||
Deferred revenue | 92,998 | 60,955 | |||||||
Other long-term liabilities | 97,739 | 11,118 | |||||||
Net debt | 476,823 | 735,150 | |||||||
Cash flow | |||||||||
Cash from operating activities | 446,540 | 426,452 | |||||||
CAPEX | (532,887) | ||||||||
Cash from investing activities | (529,406) | ||||||||
Cash from financing activities | (10,944) | 303,063 | |||||||
FCF | (41,862) | 445,734 | |||||||
Balance | |||||||||
Cash | 1,022,414 | 2,153,442 | |||||||
Long term investments | 41,000 | 39,108 | |||||||
Excess cash | 716,774 | 1,815,090 | |||||||
Stockholders' equity | 481,143 | 854,901 | |||||||
Invested Capital | 3,087,810 | 4,013,113 | |||||||
ROIC | 6.57% | 12.67% | |||||||
ROCE | 6.88% | 8.98% | |||||||
EV | |||||||||
Common stock shares outstanding | 568,789 | 521,600 | |||||||
Price | 5.84 -5.04% | 6.15 -13.26% | |||||||
Market cap | 3,321,728 3.55% | 3,207,840 -13.26% | |||||||
EV | 3,937,517 | 4,057,311 | |||||||
EBITDA | 485,348 | 733,881 | |||||||
EV/EBITDA | 8.11 | 5.53 | |||||||
Interest | 67,165 | 64,549 | |||||||
Interest/NOPBT | 27.27% | 14.73% |