XSHG600888
Market cap1.38bUSD
Dec 24, Last price
7.34CNY
1D
1.24%
1Q
8.58%
Name
Xinjiang Joinworld Co Ltd
Chart & Performance
Profile
Xinjiang Joinworld Co., Ltd. engages in the production and sale of aluminum and aluminum products in China and internationally. It also provides electronic aluminum foil, electrode foil, and other electronic component raw materials, as well as aluminum alloys. The company's aluminum is used in electronic aluminum foil, electronic conductive needle wire, alumina powder, aviation aluminum alloy, and target materials, as well as other fields of electronics, aerospace, and integrated circuits; electronic aluminum foil is used for the production of electrode foil; electrode foil is used for the production of aluminum electrolytic capacitors; and aluminum alloy is used in electronic consumer products, energy-saving wires, automobile engines, automobile decoration, architectural decoration and other electronics, electricity, transportation, and construction related field. In addition, the company manufactures and sells electronic materials. Xinjiang Joinworld Co., Ltd. was founded in 1958 and is based in Urumqi, 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 | 6,534,702 -15.52% | 7,735,425 -5.96% | 8,225,544 43.88% | |||||||
Cost of revenue | 5,753,371 | 6,657,465 | 7,312,876 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 781,331 | 1,077,960 | 912,668 | |||||||
NOPBT Margin | 11.96% | 13.94% | 11.10% | |||||||
Operating Taxes | 73,729 | 74,554 | 8,655 | |||||||
Tax Rate | 9.44% | 6.92% | 0.95% | |||||||
NOPAT | 707,602 | 1,003,406 | 904,013 | |||||||
Net income | 1,561,412 0.88% | 1,547,845 81.45% | 853,042 142.97% | |||||||
Dividends | (581,815) | (256,007) | (112,718) | |||||||
Dividend yield | 5.95% | 2.33% | 1.11% | |||||||
Proceeds from repurchase of equity | (1,399) | |||||||||
BB yield | 0.01% | |||||||||
Debt | ||||||||||
Debt current | 390,966 | 942,556 | 1,650,140 | |||||||
Long-term debt | 2,842,691 | 2,313,893 | 2,498,857 | |||||||
Deferred revenue | 1,692 | 267,680 | 278,339 | |||||||
Other long-term liabilities | 316,128 | 1,631 | 1,516 | |||||||
Net debt | (3,215,707) | (1,603,649) | 111,909 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 619,116 | 1,072,603 | 688,439 | |||||||
CAPEX | (272,226) | |||||||||
Cash from investing activities | 227,145 | 35,440 | ||||||||
Cash from financing activities | 209,338 | 323,978 | ||||||||
FCF | 983,296 | 1,333,090 | 626,309 | |||||||
Balance | ||||||||||
Cash | 3,061,883 | 1,904,346 | 2,041,214 | |||||||
Long term investments | 3,387,480 | 2,955,751 | 1,995,874 | |||||||
Excess cash | 6,122,628 | 4,473,326 | 3,625,810 | |||||||
Stockholders' equity | 5,895,334 | 5,180,199 | 3,634,593 | |||||||
Invested Capital | 7,392,421 | 7,503,574 | 7,691,570 | |||||||
ROIC | 9.50% | 13.21% | 11.98% | |||||||
ROCE | 5.86% | 8.99% | 8.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,350,002 | 1,340,126 | 1,231,830 | |||||||
Price | 7.24 -11.60% | 8.19 -0.97% | 8.27 50.08% | |||||||
Market cap | 9,774,013 -10.95% | 10,975,628 7.74% | 10,187,232 64.58% | |||||||
EV | 6,652,611 | 9,474,198 | 10,396,364 | |||||||
EBITDA | 1,282,378 | 1,553,362 | 1,347,479 | |||||||
EV/EBITDA | 5.19 | 6.10 | 7.72 | |||||||
Interest | 132,291 | 124,932 | 200,446 | |||||||
Interest/NOPBT | 16.93% | 11.59% | 21.96% |