XSHG601969
Market cap2.01bUSD
Dec 24, Last price
7.48CNY
1D
-0.40%
1Q
26.57%
Jan 2017
-38.89%
IPO
-54.33%
Name
Hainan Mining Co Ltd
Chart & Performance
Profile
Hainan Mining Co., Ltd. mines, processes, recovers, and sells iron ore in China. It primarily offers lump ore, fine ore, iron ore concentrate, etc., to steel companies. The company was formerly known as Hainan Mining United Co., Ltd. and changed its name to Hainan Mining Co., Ltd. in August 2009. Hainan Mining Co., Ltd. was founded in 2007 and is based in Shilu, 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 | 4,678,740 -3.13% | 4,829,872 17.26% | 4,119,024 49.04% | |||||||
Cost of revenue | 3,342,661 | 3,615,731 | 2,600,565 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,336,078 | 1,214,141 | 1,518,458 | |||||||
NOPBT Margin | 28.56% | 25.14% | 36.86% | |||||||
Operating Taxes | 197,459 | 142,229 | 267,053 | |||||||
Tax Rate | 14.78% | 11.71% | 17.59% | |||||||
NOPAT | 1,138,619 | 1,071,911 | 1,251,406 | |||||||
Net income | 625,363 1.67% | 615,069 -29.66% | 874,435 670.41% | |||||||
Dividends | (272,080) | (67,156) | (204,348) | |||||||
Dividend yield | 2.05% | 0.45% | 0.86% | |||||||
Proceeds from repurchase of equity | (61,157) | |||||||||
BB yield | 0.46% | |||||||||
Debt | ||||||||||
Debt current | 1,829,440 | 1,649,971 | 1,569,376 | |||||||
Long-term debt | 896,708 | 673,846 | 800,548 | |||||||
Deferred revenue | 70,199 | 50,813 | 36,500 | |||||||
Other long-term liabilities | 385,170 | 441,222 | 517,588 | |||||||
Net debt | (976,306) | (1,445,061) | (1,027,887) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,544,796 | 1,267,983 | 771,120 | |||||||
CAPEX | (1,180,127) | (679,753) | (325,766) | |||||||
Cash from investing activities | (1,030,286) | (500,044) | (864,470) | |||||||
Cash from financing activities | (964,638) | (404,231) | 1,454,568 | |||||||
FCF | 642,966 | 1,279,301 | 280,165 | |||||||
Balance | ||||||||||
Cash | 3,361,105 | 3,948,651 | 3,680,597 | |||||||
Long term investments | 341,350 | (179,773) | (282,787) | |||||||
Excess cash | 3,468,518 | 3,527,384 | 3,191,859 | |||||||
Stockholders' equity | 3,135,415 | 3,544,655 | 2,830,051 | |||||||
Invested Capital | 6,501,522 | 6,452,923 | 6,462,968 | |||||||
ROIC | 17.58% | 16.60% | 21.69% | |||||||
ROCE | 13.69% | 11.96% | 15.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,017,300 | 2,021,702 | 1,987,353 | |||||||
Price | 6.59 -11.07% | 7.41 -38.30% | 12.01 100.84% | |||||||
Market cap | 13,294,006 -11.26% | 14,980,810 -37.24% | 23,868,108 104.19% | |||||||
EV | 13,031,367 | 14,589,893 | 23,847,342 | |||||||
EBITDA | 2,088,206 | 2,106,612 | 2,040,531 | |||||||
EV/EBITDA | 6.24 | 6.93 | 11.69 | |||||||
Interest | 84,054 | 83,769 | 75,412 | |||||||
Interest/NOPBT | 6.29% | 6.90% | 4.97% |