Stock 505 XINGYE ALLOY MATERIALS GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xingye Alloy Materials Group Limited

Equities

505

KYG9831C1024

Specialty Mining & Metals

Delayed Hong Kong S.E.
Other stock markets
 04:08:22 2024-06-20 EDT 		5-day change 1st Jan Change
1.05 HKD +1.94% Intraday chart for Xingye Alloy Materials Group Limited +5.00% 0.00%
05-03 Xingye Alloy Materials Group's 2023 Profit Falls on Other Losses MT
03-28 Xingye Alloy Materials Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 507.8 479.8 723.6 827.1 804.4 838.2
Enterprise Value (EV) 1 1,096 1,084 1,278 1,335 1,042 1,466
P/E ratio 19.9 x 8.1 x 4.96 x 2.88 x 3.75 x 4.54 x
Yield - - - - - -
Capitalization / Revenue 0.1 x 0.11 x 0.16 x 0.12 x 0.13 x 0.13 x
EV / Revenue 0.22 x 0.25 x 0.28 x 0.19 x 0.17 x 0.23 x
EV / EBITDA 4.15 x 4.52 x 4.71 x 2.83 x 3.13 x 4.33 x
EV / FCF 32.6 x 14.4 x -83.6 x -14.4 x 5.01 x -3.46 x
FCF Yield 3.06% 6.96% -1.2% -6.92% 20% -28.9%
Price to Book 0.48 x 0.43 x 0.59 x 0.53 x 0.45 x 0.43 x
Nbr of stocks (in thousands) 850,470 852,241 811,061 898,263 892,972 878,293
Reference price 2 0.5971 0.5630 0.8922 0.9207 0.9008 0.9544
Announcement Date 19-04-29 20-04-28 21-04-28 22-04-28 23-04-27 24-04-29
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,996 4,253 4,535 6,950 6,239 6,323
EBITDA 1 264.1 240.1 271.7 471.3 332.5 338.4
EBIT 1 159.7 134.4 170.9 368.5 232.3 240.2
Operating Margin 3.2% 3.16% 3.77% 5.3% 3.72% 3.8%
Earnings before Tax (EBT) 1 51.43 75.46 174.5 353.9 249.4 223.6
Net income 1 27.53 59.26 150.8 277 216.6 187.4
Net margin 0.55% 1.39% 3.33% 3.99% 3.47% 2.96%
EPS 2 0.0300 0.0695 0.1800 0.3200 0.2400 0.2100
Free Cash Flow 1 33.56 75.41 -15.29 -92.4 208.1 -424.3
FCF margin 0.67% 1.77% -0.34% -1.33% 3.34% -6.71%
FCF Conversion (EBITDA) 12.71% 31.41% - - 62.58% -
FCF Conversion (Net income) 121.91% 127.25% - - 96.06% -
Dividend per Share - - - - - -
Announcement Date 19-04-29 20-04-28 21-04-28 22-04-28 23-04-27 24-04-29
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 588 604 555 508 237 628
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.226 x 2.518 x 2.042 x 1.077 x 0.7135 x 1.856 x
Free Cash Flow 1 33.6 75.4 -15.3 -92.4 208 -424
ROE (net income / shareholders' equity) 2.72% 5.5% 12.9% 19.8% 12.9% 10%
ROA (Net income/ Total Assets) 3.96% 3.4% 3.88% 7.06% 3.75% 3.41%
Assets 1 695.5 1,742 3,889 3,925 5,776 5,500
Book Value Per Share 2 1.230 1.300 1.510 1.750 2.000 2.230
Cash Flow per Share 2 0.2100 0.1900 0.2700 0.2600 0.3600 0.4800
Capex 1 62.8 53 62.9 162 157 336
Capex / Sales 1.26% 1.25% 1.39% 2.34% 2.51% 5.31%
Announcement Date 19-04-29 20-04-28 21-04-28 22-04-28 23-04-27 24-04-29
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Nonferrous Metal Processing

1st Jan change Capi.
XINGYE ALLOY MATERIALS GROUP LIMITED Stock Xingye Alloy Materials Group Limited
0.00% 118M
VSMPO-AVISMA CORPORATION Stock VSMPO-AVISMA Corporation
-.--% 7.53B
ZHEJIANG HUAYOU COBALT CO., LTD Stock Zhejiang Huayou Cobalt Co., Ltd
-30.76% 5.33B
CHINA RARE EARTH RESOURCES AND TECHNOLOGY CO., LTD. Stock China Rare Earth Resources And Technology Co., Ltd.
-9.14% 3.67B
WESTERN SUPERCONDUCTING TECHNOLOGIES CO., LTD. Stock Western Superconducting Technologies Co., Ltd.
-24.10% 3.61B
YUNNAN COPPER CO.,LTD Stock Yunnan Copper Co.,Ltd
+18.64% 3.57B
CHINA NONFERROUS MINING CORPORATION LIMITED Stock China Nonferrous Mining Corporation Limited
+35.67% 3.54B
AURUBIS AG Stock Aurubis AG
+3.42% 3.59B
PANGANG GROUP VANADIUM & TITANIUM RESOURCES CO., LTD. Stock Pangang Group Vanadium & Titanium Resources Co., Ltd.
-21.34% 3.3B
ZHE JIANG HAI LIANG CO., LTD Stock Zhe Jiang Hai Liang Co., Ltd
-27.71% 2.22B
Nonferrous Metal Processing
  1. Stock Market
  2. Equities
  3. 505 Stock
  4. Financials Xingye Alloy Materials Group Limited