XSHG603360
Market cap1.45bUSD
Dec 24, Last price
21.85CNY
1D
-0.36%
1Q
62.70%
IPO
309.18%
Name
Dalian BIO-CHEM Co Ltd
Chart & Performance
Profile
Dalian BIO-CHEM Company Limited produces and sells bactericides, antiseptics, and fungicides for various industrial applications in Europe, North and South Americas, the Middle East, Africa, and Asia. The company's products are used as disinfection; algaecide in water treatment, such as petrochemicals, electricity, central air conditioning, and industrial cooling water; anti-corrosion in emulsions, mineral slurries, pigment dispersions, adhesives, tackifiers, metalworking fluids, and cosmetics aqueous system; and aqueous system of leather, paint and coating, textile, and dyeing. Its products also used for anti-mildew and anti-algae applications, as well as manufactures dry film preservative, which is used for paints and coatings. Dalian BIO-CHEM Company Limited was founded in 2003 and is based in Dalian, 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 | 1,065,661 -15.20% | 1,256,660 24.88% | 1,006,262 34.25% | |||||||
Cost of revenue | 680,275 | 698,527 | 649,090 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 385,386 | 558,133 | 357,171 | |||||||
NOPBT Margin | 36.16% | 44.41% | 35.49% | |||||||
Operating Taxes | 57,403 | 58,867 | 41,548 | |||||||
Tax Rate | 14.89% | 10.55% | 11.63% | |||||||
NOPAT | 327,983 | 499,266 | 315,623 | |||||||
Net income | 328,375 -18.43% | 402,566 60.71% | 250,492 12.96% | |||||||
Dividends | (206,862) | (150,143) | ||||||||
Dividend yield | 3.96% | 4.55% | ||||||||
Proceeds from repurchase of equity | (768) | |||||||||
BB yield | 0.01% | |||||||||
Debt | ||||||||||
Debt current | 150,012 | 129,113 | 338,505 | |||||||
Long-term debt | 763 | |||||||||
Deferred revenue | 9,342 | 10,628 | 37,325 | |||||||
Other long-term liabilities | 1 | 10,000 | ||||||||
Net debt | (395,764) | (303,323) | 42,777 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 389,686 | 479,900 | 142,025 | |||||||
CAPEX | (67,352) | |||||||||
Cash from investing activities | (126,920) | |||||||||
Cash from financing activities | (188,161) | |||||||||
FCF | 56,290 | 408,809 | (30,465) | |||||||
Balance | ||||||||||
Cash | 599,538 | 417,963 | 294,507 | |||||||
Long term investments | (52,999) | 14,474 | 1,221 | |||||||
Excess cash | 493,257 | 369,603 | 245,415 | |||||||
Stockholders' equity | 1,410,437 | 1,466,700 | 1,057,478 | |||||||
Invested Capital | 1,303,198 | 1,228,075 | 1,188,017 | |||||||
ROIC | 25.91% | 41.33% | 30.45% | |||||||
ROCE | 21.15% | 34.05% | 24.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 494,328 | 334,784 | 354,230 | |||||||
Price | 10.57 -15.78% | 12.55 34.80% | 9.31 -14.59% | |||||||
Market cap | 5,225,048 24.36% | 4,201,538 27.40% | 3,297,886 -17.16% | |||||||
EV | 4,829,283 | 3,898,215 | 3,340,663 | |||||||
EBITDA | 449,347 | 629,061 | 405,307 | |||||||
EV/EBITDA | 10.75 | 6.20 | 8.24 | |||||||
Interest | 5,316 | 3,717 | 11,767 | |||||||
Interest/NOPBT | 1.38% | 0.67% | 3.29% |