XSHG600746
Market cap1.13bUSD
Dec 23, Last price
7.18CNY
1D
-3.36%
1Q
14.70%
Jan 2017
-42.79%
Name
Jiangsu SOPO Chemical Co.
Chart & Performance
Profile
Jiangsu SOPO Chemical Co. Ltd. manufactures and sells chemical products in China and internationally. It offers acetic acid and derivatives that are used in dyes, printing and dyeing, film, solvent, pharmaceuticals, pharmaceuticals, and pesticides; and ethyl acetate, an organic chemical raw material used in paints, adhesives, ethyl celluloses, artificial leathers, linoleum colorants, artificial fibers, and other related products, as well as used as an adhesive agent for printing inks and as a process solvent for organic chemical synthesis. The company also provides methyl alcohol, which is used in chemicals, plastics, and other related fields; and ADC foaming agents that are used in frothing of EVA, PE, natural rubber, PVC + NBR blend, etc. In addition, it offers sulfuric acid products, which are used in chemical, pharmaceutical, oil refining, and other related industries; chlorinated benzene; fatty alcohol; and chloroacetic acid. The company was founded in 1996 and is headquartered in Zhenjiang, the People's Republic of 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 | 5,390,394 -24.84% | 7,172,064 -10.39% | 8,003,584 110.89% | |||||||
Cost of revenue | 5,224,640 | 6,398,411 | 4,963,225 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 165,754 | 773,653 | 3,040,359 | |||||||
NOPBT Margin | 3.07% | 10.79% | 37.99% | |||||||
Operating Taxes | (10,527) | 90,370 | 425,786 | |||||||
Tax Rate | 11.68% | 14.00% | ||||||||
NOPAT | 176,281 | 683,282 | 2,614,573 | |||||||
Net income | 17,906 -96.46% | 505,142 -78.97% | 2,402,016 938.45% | |||||||
Dividends | (233,569) | (1,167,843) | (198,533) | |||||||
Dividend yield | 2.73% | 12.32% | 1.26% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 287,729 | 3,949 | 66,284 | |||||||
Long-term debt | 40,029 | 87,423 | ||||||||
Deferred revenue | 28,076 | 29,873 | 32,491 | |||||||
Other long-term liabilities | 1 | 1 | 1 | |||||||
Net debt | (593,959) | (979,360) | (1,872,244) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 621,366 | 757,324 | 2,341,651 | |||||||
CAPEX | (846,694) | |||||||||
Cash from investing activities | (873,470) | 264,014 | ||||||||
Cash from financing activities | 83,931 | 240,864 | ||||||||
FCF | 66,754 | 347,875 | 1,722,462 | |||||||
Balance | ||||||||||
Cash | 893,677 | 983,309 | 2,025,952 | |||||||
Long term investments | 28,041 | |||||||||
Excess cash | 652,198 | 624,706 | 1,625,773 | |||||||
Stockholders' equity | 2,515,856 | 3,130,881 | 3,798,541 | |||||||
Invested Capital | 4,968,445 | 4,880,641 | 4,621,993 | |||||||
ROIC | 3.58% | 14.38% | 67.98% | |||||||
ROCE | 2.94% | 13.94% | 48.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,167,843 | 1,167,843 | 1,137,965 | |||||||
Price | 7.32 -9.85% | 8.12 -41.16% | 13.80 118.70% | |||||||
Market cap | 8,548,610 -9.85% | 9,482,884 -39.61% | 15,703,912 141.23% | |||||||
EV | 7,954,651 | 8,503,524 | 13,831,668 | |||||||
EBITDA | 561,255 | 1,156,594 | 3,389,084 | |||||||
EV/EBITDA | 14.17 | 7.35 | 4.08 | |||||||
Interest | 3,736 | 10,628 | 9,563 | |||||||
Interest/NOPBT | 2.25% | 1.37% | 0.31% |