XSHG601958
Market cap4.58bUSD
Dec 26, Last price
10.35CNY
1D
-0.29%
1Q
-5.91%
Jan 2017
35.47%
IPO
-25.70%
Name
Jinduicheng Molybdenum Co Ltd
Chart & Performance
Profile
Jinduicheng Molybdenum Co., Ltd. produces and sells molybdenum products worldwide. It offers molybdenum furnace products, including roasted molybdenum concentrate and concentrate blocks, molybdenum iron, and ferro molybdenum; and molybdenum chemical products, such as sodium molybdate, ammonium molybdate, pure molybdenum disulfide and oxide, and ammonium octamolybdate and heptamolybdate, as well as molybdenum trioxide. In addition, it offers sulfur concentrate, sulfuric acid, and ferric sulfate powder; and molybdenum metals, such as molybdenum powder, thin plate, stirrer, components, electrodes, rods, plasma spherical molybdenum powder, spherical molybdenum powder, rotary molybdenum target, high temperature moly stand, and welded molybdenum round target products. Its products are used in the areas of steel smelting, petrochemical, aerospace, power electronics, spraying industries. The company was founded in 2007 and is headquartered in Xi'an, China. Jinduicheng Molybdenum Co., Ltd. is a subsidiary of Jinduicheng Molybdenum Group Co., Ltd.
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 | 11,531,476 20.99% | 9,531,282 19.53% | 7,973,827 5.24% | |||||||
Cost of revenue | 6,452,746 | 6,559,837 | 6,579,744 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,078,730 | 2,971,445 | 1,394,084 | |||||||
NOPBT Margin | 44.04% | 31.18% | 17.48% | |||||||
Operating Taxes | 614,027 | 282,656 | 111,425 | |||||||
Tax Rate | 12.09% | 9.51% | 7.99% | |||||||
NOPAT | 4,464,703 | 2,688,789 | 1,282,659 | |||||||
Net income | 3,099,157 132.19% | 1,334,744 169.76% | 494,791 90.11% | |||||||
Dividends | (967,981) | (322,660) | (806,651) | |||||||
Dividend yield | 3.17% | 0.87% | 3.65% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 33,993 | 12,864 | ||||||||
Long-term debt | 115,978 | 187,606 | 84,588 | |||||||
Deferred revenue | 88,501 | 190,706 | 202,772 | |||||||
Other long-term liabilities | 455,221 | 340,214 | 418,314 | |||||||
Net debt | (7,395,901) | (3,819,890) | (3,632,479) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,473,013 | 2,481,338 | 969,117 | |||||||
CAPEX | (290,765) | |||||||||
Cash from investing activities | (1,658,826) | |||||||||
Cash from financing activities | (1,075,294) | |||||||||
FCF | 5,604,829 | 2,970,879 | 725,283 | |||||||
Balance | ||||||||||
Cash | 6,487,088 | 3,036,728 | 1,749,445 | |||||||
Long term investments | 1,024,791 | 1,004,762 | 1,980,487 | |||||||
Excess cash | 6,935,305 | 3,564,925 | 3,331,240 | |||||||
Stockholders' equity | 7,999,500 | 6,921,350 | 5,844,686 | |||||||
Invested Capital | 9,908,438 | 10,533,660 | 9,748,850 | |||||||
ROIC | 43.68% | 26.51% | 13.49% | |||||||
ROCE | 30.01% | 21.03% | 10.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,228,289 | 3,226,604 | 3,226,604 | |||||||
Price | 9.45 -18.18% | 11.55 68.61% | 6.85 10.31% | |||||||
Market cap | 30,507,327 -18.14% | 37,267,281 68.61% | 22,102,240 10.31% | |||||||
EV | 24,038,848 | 33,958,207 | 19,017,080 | |||||||
EBITDA | 5,605,787 | 3,504,083 | 1,924,969 | |||||||
EV/EBITDA | 4.29 | 9.69 | 9.88 | |||||||
Interest | 9,463 | 13,028 | 8,911 | |||||||
Interest/NOPBT | 0.19% | 0.44% | 0.64% |