Loading...
XSHG603041
Market cap266mUSD
Dec 26, Last price  
10.75CNY
1D
0.66%
1Q
9.25%
IPO
-26.42%
Name

Jiangsu Maysta Chemical Co Ltd

Chart & Performance

D1W1MN
XSHG:603041 chart
P/E
17.70
P/S
3.89
EPS
0.61
Div Yield, %
1.30%
Shrs. gr., 5y
5.28%
Rev. gr., 5y
10.42%
Revenues
501m
+0.85%
258,305,070278,533,249292,050,276268,927,453282,225,845301,253,031305,165,538338,597,203389,549,116494,955,740496,787,419501,006,153
Net income
110m
+39.36%
62,455,76365,421,76868,517,08767,340,41868,258,04250,574,34540,823,56172,040,655110,966,39463,816,10378,930,634109,997,455
CFO
66m
-10.84%
57,429,50652,468,35168,152,39182,655,27380,853,06361,055,30828,884,97574,787,710103,253,83578,559,35573,583,64165,608,284
Dividend
Jun 12, 20240.2 CNY/sh
Earnings
May 16, 2025

Profile

Jiangsu Maysta Chemical Co., Ltd. engages in the research and development, production, and sale of organosilicon surfactants in China and internationally. The company offers PU foam stabilizers for rigid foams, slab stock foams, HR foams, shoe soles, OCF, and rigid foam and HR foam cell openers; and PU catalysts for rigid and flexible foams. Its products are used in various sectors, such as home appliances, furniture, architecture, automobiles, etc. The company was founded in 2000 and is headquartered in Nanjing, China. Jiangsu Maysta Chemical Co., Ltd. is a subsidiary of Foshan Shunde District Demei Chemical Group Co., Ltd.
URL
https://www.maysta.com/
IPO date
Mar 30, 2017
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
501,006
0.85%
496,787
0.37%
494,956
27.06%
Cost of revenue
359,984
412,147
418,600
Unusual Expense (Income)
NOPBT
141,022
84,641
76,355
NOPBT Margin
28.15%
17.04%
15.43%
Operating Taxes
18,996
10,548
7,658
Tax Rate
13.47%
12.46%
10.03%
NOPAT
122,026
74,093
68,697
Net income
109,997
39.36%
78,931
23.68%
63,816
-42.49%
Dividends
(25,364)
(20,146)
(33,812)
Dividend yield
1.05%
0.99%
1.94%
Proceeds from repurchase of equity
(24,940)
BB yield
1.23%
Debt
Debt current
(22,845)
198
238
Long-term debt
263
561
238
Deferred revenue
4,498
4,946
5,726
Other long-term liabilities
1
Net debt
(754,676)
(839,401)
(608,719)
Cash flow
Cash from operating activities
65,608
73,584
78,559
CAPEX
(207,919)
Cash from investing activities
(105,098)
Cash from financing activities
(20,726)
371,920
FCF
(186,180)
(62,835)
82,232
Balance
Cash
694,323
840,160
579,597
Long term investments
37,771
29,597
Excess cash
707,043
815,321
584,446
Stockholders' equity
761,299
716,031
638,530
Invested Capital
763,692
654,274
342,981
ROIC
17.21%
14.86%
21.68%
ROCE
9.58%
6.17%
8.23%
EV
Common stock shares outstanding
180,324
181,148
140,883
Price
13.46
19.96%
11.22
-9.44%
12.39
-14.96%
Market cap
2,427,157
19.42%
2,032,478
16.44%
1,745,538
-14.66%
EV
1,674,252
1,195,046
1,138,802
EBITDA
160,496
102,735
93,507
EV/EBITDA
10.43
11.63
12.18
Interest
556
53
19
Interest/NOPBT
0.39%
0.06%
0.02%