XSHG600722
Market cap443mUSD
Dec 25, Last price
4.76CNY
1D
-4.23%
1Q
20.51%
Jan 2017
-59.63%
Name
HeBei Jinniu Chemical Industry Co.
Chart & Performance
Profile
HeBei Jinniu Chemical Industry Co.,Ltd, together with its subsidiaries, produces and sells methanol products in China. Its products are used in chemical, pharmaceutical, light industry, textile, and other industries. The company was formerly known as Changzhou Chemical Industry Co., Ltd and changed its name HeBei Jinniu Chemical Industry Co.,Ltd in May 2008. HeBei Jinniu Chemical Industry Co.,Ltd was founded in 1994 and is based in Cangzhou, 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 | 511,346 -22.47% | 659,529 16.19% | 567,635 40.49% | |||||||
Cost of revenue | 431,584 | 542,115 | 455,508 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 79,762 | 117,414 | 112,127 | |||||||
NOPBT Margin | 15.60% | 17.80% | 19.75% | |||||||
Operating Taxes | 4,589 | 6,356 | 7,123 | |||||||
Tax Rate | 5.75% | 5.41% | 6.35% | |||||||
NOPAT | 75,173 | 111,058 | 105,004 | |||||||
Net income | 33,575 -67.27% | 102,596 7.68% | 95,281 443.58% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 109 | 114 | ||||||||
Long-term debt | 189 | 109 | 198 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (1,229,863) | (1,104,430) | (1,007,622) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 162,306 | 151,438 | 161,178 | |||||||
CAPEX | (4,978) | |||||||||
Cash from investing activities | 55,390 | |||||||||
Cash from financing activities | ||||||||||
FCF | 85,607 | 111,992 | 147,252 | |||||||
Balance | ||||||||||
Cash | 1,051,850 | 1,104,648 | 1,007,934 | |||||||
Long term investments | 178,202 | |||||||||
Excess cash | 1,204,485 | 1,071,671 | 979,552 | |||||||
Stockholders' equity | (444,518) | 1,073,668 | 1,063,746 | |||||||
Invested Capital | 1,734,860 | 181,335 | 207,416 | |||||||
ROIC | 7.85% | 57.14% | 48.77% | |||||||
ROCE | 6.17% | 9.36% | 9.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 679,660 | 680,320 | 680,320 | |||||||
Price | 4.99 2.25% | 4.88 -29.17% | 6.89 48.17% | |||||||
Market cap | 3,391,504 2.15% | 3,319,960 -29.17% | 4,687,403 48.17% | |||||||
EV | 2,306,491 | 2,360,460 | 3,815,689 | |||||||
EBITDA | 99,765 | 135,876 | 129,923 | |||||||
EV/EBITDA | 23.12 | 17.37 | 29.37 | |||||||
Interest | 79 | 36,455 | 59 | |||||||
Interest/NOPBT | 0.10% | 31.05% | 0.05% |