XSHG603639
Market cap601mUSD
Jan 10, Last price
12.98CNY
1D
-1.89%
1Q
8.80%
IPO
-9.86%
Name
Hailir Pesticides and Chemicals Group Co Ltd
Chart & Performance
Profile
Hailir Pesticides and Chemicals Group Co.,Ltd. engages in the research and development, production, and sale of pesticides and fertilizers in China. It offers fungicides, herbicides, insecticides, fertilizers, and TC and bioassay products. Hailir Pesticides and Chemicals Group Co.,Ltd. was founded in 1999 and is headquartered in Qingdao, 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 | 4,398,440 -3.01% | 4,534,999 22.60% | |||||||
Cost of revenue | 3,655,603 | 3,935,650 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 742,837 | 599,349 | |||||||
NOPBT Margin | 16.89% | 13.22% | |||||||
Operating Taxes | 98,855 | ||||||||
Tax Rate | 13.31% | ||||||||
NOPAT | 643,982 | 599,349 | |||||||
Net income | 473,202 2.87% | 460,010 2.28% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (1,714) | ||||||||
BB yield | 0.03% | ||||||||
Debt | |||||||||
Debt current | 912,463 | 712,616 | |||||||
Long-term debt | 18,492 | 17,371 | |||||||
Deferred revenue | 33,955 | ||||||||
Other long-term liabilities | 75,044 | 37,434 | |||||||
Net debt | (119,826) | (338,428) | |||||||
Cash flow | |||||||||
Cash from operating activities | 955,352 | 694,686 | |||||||
CAPEX | (456,102) | ||||||||
Cash from investing activities | (436,318) | ||||||||
Cash from financing activities | (711,614) | 179,262 | |||||||
FCF | 590,773 | 96,838 | |||||||
Balance | |||||||||
Cash | 1,437,071 | 1,068,415 | |||||||
Long term investments | (386,290) | ||||||||
Excess cash | 830,859 | 841,665 | |||||||
Stockholders' equity | 2,545,818 | 2,539,774 | |||||||
Invested Capital | 3,548,034 | 3,154,299 | |||||||
ROIC | 19.22% | 20.97% | |||||||
ROCE | 16.50% | 14.55% | |||||||
EV | |||||||||
Common stock shares outstanding | 340,433 | 334,596 | |||||||
Price | 15.70 -38.53% | 25.54 1.71% | |||||||
Market cap | 5,344,805 -37.46% | 8,545,573 2.43% | |||||||
EV | 5,224,979 | 8,207,145 | |||||||
EBITDA | 972,326 | 750,214 | |||||||
EV/EBITDA | 5.37 | 10.94 | |||||||
Interest | 19,325 | 7,644 | |||||||
Interest/NOPBT | 2.60% | 1.28% |