XSHG600567
Market cap1.37bUSD
Jan 10, Last price
1.76CNY
1D
-1.08%
1Q
14.38%
Jan 2017
-49.45%
Name
Shanying International Holdings Co Ltd
Chart & Performance
Profile
Shanying International Holdings Co.,Ltd., together with its subsidiaries, engages in regenerated fiber, papermaking, packaging, and printing businesses. Its paper making business includes newsprint, craft board paper, linerboard, white coated cardboard, white cattle calf paper, coated grey board, corrugated paper, special paper. The packing products includes beverage packaging, packaging for industrial products and electronics products, fast food as well as products with special specification. The company operates in China, the United States, the United Kingdom, Sweden, Norway, the Netherlands, Japan, Thailand, and other countries. The company was formerly known as Anhui Shanying Paper Industry Co.,Ltd. and changed its name to Shanying International Holdings Co.,Ltd. in March 2017. Shanying International Holdings Co.,Ltd. was founded in 1957 and is headquartered in Shanghai, 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 | 29,333,337 -13.76% | 34,014,116 2.97% | |||||||
Cost of revenue | 28,169,265 | 33,338,819 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,164,072 | 675,297 | |||||||
NOPBT Margin | 3.97% | 1.99% | |||||||
Operating Taxes | 93,005 | 80,919 | |||||||
Tax Rate | 7.99% | 11.98% | |||||||
NOPAT | 1,071,067 | 594,377 | |||||||
Net income | 156,227 | ||||||||
Dividends | (1,086,183) | (484,899) | |||||||
Dividend yield | 14.34% | 4.51% | |||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 15,071,419 | 18,932,728 | |||||||
Long-term debt | 9,389,159 | 11,778,030 | |||||||
Deferred revenue | 668,968 | 478,199 | |||||||
Other long-term liabilities | 548,826 | 1,175,026 | |||||||
Net debt | 16,804,244 | 24,252,639 | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,166,684 | 203,355 | |||||||
CAPEX | (2,014,734) | ||||||||
Cash from investing activities | (2,557,347) | ||||||||
Cash from financing activities | (1,186,050) | 3,078,156 | |||||||
FCF | 3,378,144 | (1,402,004) | |||||||
Balance | |||||||||
Cash | 4,153,908 | 3,749,848 | |||||||
Long term investments | 3,502,425 | 2,708,272 | |||||||
Excess cash | 6,189,666 | 4,757,414 | |||||||
Stockholders' equity | 11,422,549 | 10,606,906 | |||||||
Invested Capital | 35,115,497 | 41,325,123 | |||||||
ROIC | 2.80% | 1.46% | |||||||
ROCE | 2.79% | 1.45% | |||||||
EV | |||||||||
Common stock shares outstanding | 3,905,679 | 4,339,324 | |||||||
Price | 1.94 -21.77% | 2.48 -24.62% | |||||||
Market cap | 7,577,018 -29.59% | 10,761,525 -41.73% | |||||||
EV | 26,348,947 | 35,555,089 | |||||||
EBITDA | 2,927,720 | 2,206,353 | |||||||
EV/EBITDA | 9.00 | 16.11 | |||||||
Interest | 1,145,790 | 1,029,234 | |||||||
Interest/NOPBT | 98.43% | 152.41% |