XSHG600822
Market cap558mUSD
Jan 09, Last price
9.54CNY
1D
-0.31%
1Q
9.40%
Jan 2017
-48.98%
Name
SHANGHAI MATERIAL TRADING CO.
Chart & Performance
Profile
Shanghai Material Trading Co., Ltd. engages in the trading of metals, minerals, chemical and light raw materials, building materials, wood, automobiles and accessories, mechanical and electrical equipment, fuel, and knitting textiles in China and internationally. It is also involved in the warehousing, information consulting, and technical services, as well as in the import and export trade. The company was formerly known as Shanghai Material Trading Center Co., Ltd. The company was founded in 1993 and is based 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 | 7,866,901 56.65% | 5,022,084 -23.52% | |||||||
Cost of revenue | 7,707,256 | 4,905,088 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 159,645 | 116,996 | |||||||
NOPBT Margin | 2.03% | 2.33% | |||||||
Operating Taxes | 72,382 | 14,115 | |||||||
Tax Rate | 45.34% | 12.06% | |||||||
NOPAT | 87,264 | 102,881 | |||||||
Net income | 140,012 133.21% | 60,038 -60.02% | |||||||
Dividends | (2,007) | ||||||||
Dividend yield | 0.04% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 89,761 | 166,198 | |||||||
Long-term debt | 109,464 | 267,842 | |||||||
Deferred revenue | 21,495 | 27,351 | |||||||
Other long-term liabilities | 156,956 | 49,659 | |||||||
Net debt | (924,083) | (620,311) | |||||||
Cash flow | |||||||||
Cash from operating activities | 303,979 | ||||||||
CAPEX | (23,286) | ||||||||
Cash from investing activities | 347,059 | ||||||||
Cash from financing activities | (140,669) | ||||||||
FCF | 135,274 | 174,296 | |||||||
Balance | |||||||||
Cash | 1,040,272 | 742,559 | |||||||
Long term investments | 83,036 | 311,792 | |||||||
Excess cash | 729,963 | 803,247 | |||||||
Stockholders' equity | 707,687 | 1,855,118 | |||||||
Invested Capital | 754,071 | 623,231 | |||||||
ROIC | 12.67% | 15.18% | |||||||
ROCE | 10.73% | 8.02% | |||||||
EV | |||||||||
Common stock shares outstanding | 500,043 | 495,973 | |||||||
Price | 10.13 22.64% | 8.26 -8.73% | |||||||
Market cap | 5,065,436 23.65% | 4,096,736 -8.73% | |||||||
EV | 4,180,751 | 3,530,114 | |||||||
EBITDA | 226,699 | 181,409 | |||||||
EV/EBITDA | 18.44 | 19.46 | |||||||
Interest | 13,138 | 12,896 | |||||||
Interest/NOPBT | 8.23% | 11.02% |