XSHG603399
Market cap596mUSD
Jan 08, Last price
8.74CNY
1D
0.92%
1Q
22.58%
IPO
-8.07%
Name
Jinzhou Yongshan Lithium Co Ltd
Chart & Performance
Profile
Jinzhou Jixiang Molybdenum Co., Ltd., together with its subsidiaries, engages in mining, smelting, processing, production, and sale of molybdenum products for steel mills in China. The company provides ferromolybdenum alloy, industrial molybdenum oxide powder, and molybdenum concentrates; and vanadium alloy products, such as ferrovanadium. It also sells its products in approximately 30 countries, including the United States, the Russian Federation, the United Kingdom, the Netherlands, Japan, Korea, Taiwan, and other countries. The company was founded in 2003 and is based in Jinzhou, 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 | 7,505,183 6.29% | 7,060,731 82.88% | |||||||
Cost of revenue | 7,819,953 | 6,081,305 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (314,770) | 979,426 | |||||||
NOPBT Margin | 13.87% | ||||||||
Operating Taxes | (24,806) | 127,117 | |||||||
Tax Rate | 12.98% | ||||||||
NOPAT | (289,964) | 852,309 | |||||||
Net income | (337,314) -168.52% | 492,283 3,984.59% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 135,681 | 443,666 | |||||||
Long-term debt | 447,735 | 373,885 | |||||||
Deferred revenue | 115,714 | 123,463 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (638,697) | 55,333 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,020,826 | 78,954 | |||||||
CAPEX | (328,982) | ||||||||
Cash from investing activities | (211,223) | ||||||||
Cash from financing activities | (432,175) | 214,816 | |||||||
FCF | 949,235 | (418,751) | |||||||
Balance | |||||||||
Cash | 1,206,001 | 762,217 | |||||||
Long term investments | 16,113 | 2 | |||||||
Excess cash | 846,855 | 409,181 | |||||||
Stockholders' equity | 625,733 | 1,168,538 | |||||||
Invested Capital | 2,032,022 | 2,909,457 | |||||||
ROIC | 35.63% | ||||||||
ROCE | 29.45% | ||||||||
EV | |||||||||
Common stock shares outstanding | 518,944 | 512,795 | |||||||
Price | 10.23 -25.87% | 13.80 108.77% | |||||||
Market cap | 5,308,800 -24.98% | 7,076,573 110.53% | |||||||
EV | 4,816,586 | 7,312,241 | |||||||
EBITDA | (223,926) | 1,059,602 | |||||||
EV/EBITDA | 6.90 | ||||||||
Interest | 66,394 | 47,766 | |||||||
Interest/NOPBT | 4.88% |