XSHG603650
Market cap2.99bUSD
Dec 25, Last price
35.54CNY
1D
2.50%
1Q
37.49%
IPO
-12.15%
Name
Red Avenue New Materials Group Co Ltd
Chart & Performance
Profile
Red Avenue New Materials Group Co., Ltd. manufactures and sells chemical materials in China and internationally. The company offers tackifying resins, phenol-formaldehyde reinforcing products, adhesion promoter resins, bonding agents, curing resins, and additives. It also distributes various chemical products. The company was founded in 1999 and is based in Shanghai, 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 | 2,943,519 17.74% | 2,500,052 8.30% | 2,308,360 12.83% | |||||||
Cost of revenue | 2,526,375 | 2,178,337 | 1,997,941 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 417,143 | 321,715 | 310,419 | |||||||
NOPBT Margin | 14.17% | 12.87% | 13.45% | |||||||
Operating Taxes | 22,867 | 24,856 | 25,083 | |||||||
Tax Rate | 5.48% | 7.73% | 8.08% | |||||||
NOPAT | 394,277 | 296,860 | 285,336 | |||||||
Net income | 406,599 36.37% | 298,151 -8.71% | 326,585 -20.44% | |||||||
Dividends | (47,525) | (53,466) | (199,236) | |||||||
Dividend yield | 0.24% | 0.29% | 0.67% | |||||||
Proceeds from repurchase of equity | (30,494) | |||||||||
BB yield | 0.15% | |||||||||
Debt | ||||||||||
Debt current | 847,966 | 1,089,003 | 1,168,925 | |||||||
Long-term debt | 1,907,080 | 1,486,683 | 875,816 | |||||||
Deferred revenue | 110,820 | 69,806 | ||||||||
Other long-term liabilities | 110,361 | 1 | 5,893 | |||||||
Net debt | 102,054 | 340,336 | (119,800) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 184,124 | 102,745 | 344,716 | |||||||
CAPEX | (170,239) | |||||||||
Cash from investing activities | 113,823 | |||||||||
Cash from financing activities | (12,282) | 303,143 | 531,634 | |||||||
FCF | 186,775 | (751,666) | (84,719) | |||||||
Balance | ||||||||||
Cash | 887,723 | 723,156 | 807,754 | |||||||
Long term investments | 1,765,269 | 1,512,195 | 1,356,787 | |||||||
Excess cash | 2,505,816 | 2,110,348 | 2,049,124 | |||||||
Stockholders' equity | 2,412,701 | 2,120,758 | 1,847,193 | |||||||
Invested Capital | 3,907,460 | 3,671,125 | 3,083,662 | |||||||
ROIC | 10.41% | 8.79% | 11.01% | |||||||
ROCE | 6.54% | 5.51% | 6.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 597,939 | 608,472 | 593,792 | |||||||
Price | 33.30 8.01% | 30.83 -38.73% | 50.32 62.32% | |||||||
Market cap | 19,911,369 6.14% | 18,759,203 -37.22% | 29,879,597 64.48% | |||||||
EV | 20,110,327 | 19,229,238 | 29,903,428 | |||||||
EBITDA | 567,253 | 449,469 | 407,600 | |||||||
EV/EBITDA | 35.45 | 42.78 | 73.36 | |||||||
Interest | 84,085 | 75,097 | 75,839 | |||||||
Interest/NOPBT | 20.16% | 23.34% | 24.43% |