XSHG600963
Market cap1.25bUSD
Dec 25, Last price
5.29CNY
1D
-0.75%
1Q
19.41%
Jan 2017
-15.83%
Name
Yueyang Forest & Paper Co Ltd
Chart & Performance
Profile
Yueyang Forest & Paper Co., Ltd. manufactures and sells cultural, industrial, and packaging paper products in the People's Republic of China, Asia, and East Africa. Its products include offset printing papers, digital printing papers, copy papers, refined lightweight coated papers, lightweight coated papers, wood pulp and high white offset papers, light offset papers, industrial base papers, refined kraft papers, stretch papers bag papers, pigment finishing offset papers, high-grade composite base papers, industrial papers, and office papers. It serves publishers, magazines, large printing plants, paper products processing companies, paper products dealers, etc. The company also exports its products. Yueyang Forest & Paper Co., Ltd. is headquartered in Yueyang, 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 | 8,640,731 -11.66% | 9,781,493 24.79% | 7,838,051 10.15% | |||||||
Cost of revenue | 8,520,529 | 8,776,819 | 7,143,054 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 120,202 | 1,004,674 | 694,997 | |||||||
NOPBT Margin | 1.39% | 10.27% | 8.87% | |||||||
Operating Taxes | (33,827) | 109,745 | 46,352 | |||||||
Tax Rate | 10.92% | 6.67% | ||||||||
NOPAT | 154,029 | 894,929 | 648,646 | |||||||
Net income | (237,946) -138.65% | 615,619 106.53% | 298,079 -28.05% | |||||||
Dividends | (409,668) | (209,317) | (125,319) | |||||||
Dividend yield | 3.93% | 2.18% | 0.91% | |||||||
Proceeds from repurchase of equity | (37,905) | |||||||||
BB yield | 0.36% | |||||||||
Debt | ||||||||||
Debt current | 3,183,802 | 2,261,343 | 2,940,034 | |||||||
Long-term debt | 1,651,001 | 2,188,849 | 1,638,687 | |||||||
Deferred revenue | 15,744 | 22,060 | ||||||||
Other long-term liabilities | 26,913 | 1 | 91,824 | |||||||
Net debt | 3,965,897 | 3,106,720 | 3,184,064 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,055,902 | 759,763 | 341,665 | |||||||
CAPEX | (913,062) | |||||||||
Cash from investing activities | (886,777) | |||||||||
Cash from financing activities | (97,945) | |||||||||
FCF | 444,671 | 579,427 | 1,153,547 | |||||||
Balance | ||||||||||
Cash | 788,460 | 918,271 | 865,588 | |||||||
Long term investments | 80,446 | 425,201 | 529,069 | |||||||
Excess cash | 436,869 | 854,398 | 1,002,754 | |||||||
Stockholders' equity | 3,725,451 | 3,941,690 | 3,495,423 | |||||||
Invested Capital | 13,128,799 | 12,741,022 | 12,370,695 | |||||||
ROIC | 1.19% | 7.13% | 5.27% | |||||||
ROCE | 0.89% | 7.38% | 5.19% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,771,763 | 1,765,053 | 1,752,453 | |||||||
Price | 5.89 8.07% | 5.45 -30.84% | 7.88 88.07% | |||||||
Market cap | 10,435,682 8.48% | 9,619,540 -30.34% | 13,809,332 88.00% | |||||||
EV | 14,447,613 | 12,770,779 | 17,034,387 | |||||||
EBITDA | 533,778 | 1,414,751 | 1,130,202 | |||||||
EV/EBITDA | 27.07 | 9.03 | 15.07 | |||||||
Interest | 161,084 | 164,520 | 178,603 | |||||||
Interest/NOPBT | 134.01% | 16.38% | 25.70% |