XSHG600997
Market cap1.48bUSD
Dec 26, Last price
6.73CNY
1D
0.74%
1Q
0.29%
Jan 2017
-4.90%
Name
Kailuan Energy Chemical Co Ltd
Chart & Performance
Profile
Kailuan Energy Chemical Co.,Ltd. engages in coal, coal chemical, and other businesses. The company engages in coal mining, raw coal washing, and processing; and coking and coal chemical product production and sales activities. It offers chemical products, such as adipic acid, polyformaldehyde, methanol, and benzene. The company was formerly known as Kailuan Coal Co., Ltd. Kailuan Energy Chemical Co.,Ltd. was founded in 2001 and is based in Tangshan, 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 | 22,430,687 -13.74% | 26,003,934 16.33% | 22,353,710 22.98% | |||||||
Cost of revenue | 20,221,171 | 22,516,044 | 18,277,363 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,209,516 | 3,487,889 | 4,076,346 | |||||||
NOPBT Margin | 9.85% | 13.41% | 18.24% | |||||||
Operating Taxes | 480,456 | 689,660 | 635,789 | |||||||
Tax Rate | 21.74% | 19.77% | 15.60% | |||||||
NOPAT | 1,729,060 | 2,798,229 | 3,440,557 | |||||||
Net income | 1,090,378 -41.10% | 1,851,123 -3.90% | 1,926,279 78.60% | |||||||
Dividends | (1,108,486) | (730,388) | (444,584) | |||||||
Dividend yield | 9.19% | 6.78% | 3.93% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,994,600 | 3,210,444 | 4,423,851 | |||||||
Long-term debt | 2,724,400 | 1,809,742 | 2,698,683 | |||||||
Deferred revenue | 185,947 | 163,651 | 154,190 | |||||||
Other long-term liabilities | 699,839 | 654,134 | 546,493 | |||||||
Net debt | (2,681,626) | (4,000,357) | (3,136,557) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 645,084 | 4,041,373 | 4,377,968 | |||||||
CAPEX | (1,025,136) | |||||||||
Cash from investing activities | (1,170,169) | |||||||||
Cash from financing activities | (85,210) | |||||||||
FCF | 1,352,315 | 2,012,657 | 4,452,292 | |||||||
Balance | ||||||||||
Cash | 6,739,719 | 7,467,118 | 9,034,293 | |||||||
Long term investments | 1,660,908 | 1,553,426 | 1,224,799 | |||||||
Excess cash | 7,279,092 | 7,720,347 | 9,141,406 | |||||||
Stockholders' equity | 14,008,017 | 14,155,382 | 13,146,397 | |||||||
Invested Capital | 14,792,318 | 13,353,107 | 13,726,918 | |||||||
ROIC | 12.29% | 20.67% | 24.09% | |||||||
ROCE | 9.94% | 16.45% | 17.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,580,258 | 1,587,800 | 1,587,800 | |||||||
Price | 7.63 12.54% | 6.78 -4.78% | 7.12 24.04% | |||||||
Market cap | 12,057,370 12.00% | 10,765,283 -4.78% | 11,305,135 24.04% | |||||||
EV | 10,726,362 | 8,434,818 | 10,290,349 | |||||||
EBITDA | 3,251,453 | 4,482,579 | 5,007,983 | |||||||
EV/EBITDA | 3.30 | 1.88 | 2.05 | |||||||
Interest | 203,005 | 274,251 | 340,122 | |||||||
Interest/NOPBT | 9.19% | 7.86% | 8.34% |