XSHG601966
Market cap3.50bUSD
Jan 09, Last price
17.51CNY
1D
-1.13%
1Q
-7.65%
Jan 2017
-34.88%
IPO
-14.83%
Name
Shandong Linglong Tyre Co Ltd
Chart & Performance
Profile
Shandong Linglong Tyre Co., Ltd. manufactures and sells tires in the People's Republic of China. It offers passenger car, SUV, winter, truck and bus, and specialty tires. The company also exports its products to approximately 173 countries, such as Europe, the Middle East, Americas, Africa, and the Asia-Pacific. Shandong Linglong Tyre Co., Ltd. was founded in 1975 and is based in Zhaoyuan, 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 20,165,275 18.58% | 17,005,886 -8.47% | |||||||
Cost of revenue | 17,418,433 | 16,046,188 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,746,842 | 959,698 | |||||||
NOPBT Margin | 13.62% | 5.64% | |||||||
Operating Taxes | 138,650 | (135,153) | |||||||
Tax Rate | 5.05% | ||||||||
NOPAT | 2,608,192 | 1,094,850 | |||||||
Net income | 1,390,675 376.88% | 291,617 -63.03% | |||||||
Dividends | (85,798) | (230,439) | |||||||
Dividend yield | 0.30% | 0.77% | |||||||
Proceeds from repurchase of equity | (117,081) | ||||||||
BB yield | 0.41% | ||||||||
Debt | |||||||||
Debt current | 12,109,546 | 6,894,622 | |||||||
Long-term debt | 2,272,867 | 2,049,359 | |||||||
Deferred revenue | 1,039,533 | 927,218 | |||||||
Other long-term liabilities | 234,984 | 215,367 | |||||||
Net debt | 9,403,753 | 5,302,818 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,198,551 | 146,247 | |||||||
CAPEX | (3,124,061) | (3,521,980) | |||||||
Cash from investing activities | (3,143,045) | (3,792,124) | |||||||
Cash from financing activities | 2,463,240 | 4,065,132 | |||||||
FCF | (5,841,649) | (2,759,178) | |||||||
Balance | |||||||||
Cash | 4,006,945 | 2,969,609 | |||||||
Long term investments | 971,715 | 671,554 | |||||||
Excess cash | 3,970,397 | 2,790,869 | |||||||
Stockholders' equity | 10,956,391 | 10,304,261 | |||||||
Invested Capital | 32,543,467 | 26,450,834 | |||||||
ROIC | 8.84% | 4.48% | |||||||
ROCE | 7.52% | 3.28% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,473,523 | 1,458,084 | |||||||
Price | 19.23 -6.10% | 20.48 -43.97% | |||||||
Market cap | 28,335,842 -5.11% | 29,861,563 -39.92% | |||||||
EV | 37,745,400 | 35,170,253 | |||||||
EBITDA | 4,106,830 | 2,217,402 | |||||||
EV/EBITDA | 9.19 | 15.86 | |||||||
Interest | 292,002 | 166,369 | |||||||
Interest/NOPBT | 10.63% | 17.34% |