XSHG600725
Market cap839mUSD
Dec 26, Last price
4.47CNY
1D
9.96%
1Q
98.80%
Name
Yunnan Yunwei Co Ltd
Chart & Performance
Profile
Yunnan Yunwei Company Limited engages in trading and selling coal coking, aluminum, and steel products in China. Yunnan Yunwei Company Limited was founded in 1995 and is based in Qujing, 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 | 898,476 -22.47% | 1,158,916 -31.71% | 1,697,053 23.39% | |||||||
Cost of revenue | 873,580 | 1,115,965 | 1,673,642 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 24,897 | 42,951 | 23,411 | |||||||
NOPBT Margin | 2.77% | 3.71% | 1.38% | |||||||
Operating Taxes | 2,464 | 1,353 | 318 | |||||||
Tax Rate | 9.90% | 3.15% | 1.36% | |||||||
NOPAT | 22,433 | 41,599 | 23,094 | |||||||
Net income | 5,148 -76.57% | 21,976 36.94% | 16,048 0.08% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,825 | 1,873 | ||||||||
Long-term debt | 18,121 | 31,370 | 28,398 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,307 | 6,202 | 7,837 | |||||||
Net debt | (70,916) | (152,876) | (133,064) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (104,743) | 29,508 | 18,465 | |||||||
CAPEX | (210) | |||||||||
Cash from investing activities | 33,067 | |||||||||
Cash from financing activities | 14,895 | 4,403 | ||||||||
FCF | (75,157) | 46,502 | (75,664) | |||||||
Balance | ||||||||||
Cash | 89,037 | 188,071 | 163,336 | |||||||
Long term investments | ||||||||||
Excess cash | 44,113 | 130,125 | 78,483 | |||||||
Stockholders' equity | (1,159,041) | 1,514,162 | 1,514,162 | |||||||
Invested Capital | 1,533,698 | 250,286 | 277,058 | |||||||
ROIC | 2.51% | 15.78% | 10.48% | |||||||
ROCE | 6.64% | 11.29% | 6.58% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,225,795 | 1,232,470 | 1,232,470 | |||||||
Price | 2.90 -8.23% | 3.16 -15.05% | 3.72 117.54% | |||||||
Market cap | 3,554,806 -8.72% | 3,894,605 -15.05% | 4,584,788 117.54% | |||||||
EV | 3,483,890 | 3,741,729 | 4,451,725 | |||||||
EBITDA | 27,954 | 46,587 | 23,592 | |||||||
EV/EBITDA | 124.63 | 80.32 | 188.69 | |||||||
Interest | 1,110 | 1,243 | 640 | |||||||
Interest/NOPBT | 4.46% | 2.89% | 2.73% |