XSHG603876
Market cap1.10bUSD
Dec 26, Last price
9.19CNY
1D
-1.84%
1Q
-1.20%
IPO
-31.45%
Name
Jiangsu Dingsheng New Material Joint-Stock Co Ltd
Chart & Performance
Profile
Jiangsu Dingsheng New Material Joint-Stock Co.,Ltd manufactures and sells aluminum products. The company's products include aluminum plates, sheets, strips, foils, and coating materials, as well as processed products, such as aluminum oxide boards, cable foils, air conditioner foils, decorative building material aluminum foils, air conditioner refrigerator evaporators, condensers, and others. It serves household appliance, electronic communication, transportation, medicine, packaging, printing, chemical, building material, decoration, and other industries. The company was formerly known as Zhenjiang Dingsheng Aluminum Industry Co., Ltd. Jiangsu Dingsheng New Material Joint-Stock Co.,Ltd was founded in 2003 and is based in Zhenjiang, 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 | 19,064,056 -11.76% | 21,605,255 18.92% | 18,167,907 46.20% | |||||||
Cost of revenue | 18,158,377 | 19,424,803 | 17,047,234 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 905,679 | 2,180,452 | 1,120,673 | |||||||
NOPBT Margin | 4.75% | 10.09% | 6.17% | |||||||
Operating Taxes | 116,922 | 226,536 | 75,453 | |||||||
Tax Rate | 12.91% | 10.39% | 6.73% | |||||||
NOPAT | 788,756 | 1,953,916 | 1,045,220 | |||||||
Net income | 534,828 -61.29% | 1,381,560 221.26% | 430,048 | |||||||
Dividends | (622,070) | (241,609) | ||||||||
Dividend yield | 5.57% | 1.40% | ||||||||
Proceeds from repurchase of equity | (2,844) | |||||||||
BB yield | 0.03% | |||||||||
Debt | ||||||||||
Debt current | 3,683,391 | 4,521,107 | 5,716,446 | |||||||
Long-term debt | 1,520,193 | 1,995,165 | 1,336,662 | |||||||
Deferred revenue | 43,668 | 36,955 | 44,246 | |||||||
Other long-term liabilities | 546,481 | 202,000 | 231,587 | |||||||
Net debt | 481,945 | (1,083,512) | 4,490,981 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,132,785 | 1,821,997 | 699,281 | |||||||
CAPEX | (564,530) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | (507,025) | 225,678 | ||||||||
FCF | (132,648) | 4,545,260 | 1,274,782 | |||||||
Balance | ||||||||||
Cash | 4,721,639 | 7,516,519 | 2,430,957 | |||||||
Long term investments | 83,265 | 131,170 | ||||||||
Excess cash | 3,768,436 | 6,519,521 | 1,653,731 | |||||||
Stockholders' equity | 4,049,608 | 3,863,664 | 2,556,461 | |||||||
Invested Capital | 8,473,952 | 9,066,767 | 10,486,083 | |||||||
ROIC | 8.99% | 19.99% | 9.97% | |||||||
ROCE | 7.34% | 16.77% | 9.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 891,380 | 914,267 | 823,495 | |||||||
Price | 12.52 -45.09% | 22.80 9.00% | 20.92 146.24% | |||||||
Market cap | 11,160,075 -46.46% | 20,845,278 21.02% | 17,224,778 159.79% | |||||||
EV | 11,651,264 | 19,773,201 | 21,725,987 | |||||||
EBITDA | 1,453,317 | 2,651,866 | 1,529,028 | |||||||
EV/EBITDA | 8.02 | 7.46 | 14.21 | |||||||
Interest | 236,081 | 234,895 | 276,355 | |||||||
Interest/NOPBT | 26.07% | 10.77% | 24.66% |