Stock 000612 JIAOZUO WANFANG ALUMINUM MANUFACTURING CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials JiaoZuo WanFang Aluminum Manufacturing Co., Ltd

Equities

000612

CNE000000826

Aluminum

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
7.49 CNY -3.73% Intraday chart for JiaoZuo WanFang Aluminum Manufacturing Co., Ltd -5.19% +30.26%
Apr. 29 JiaoZuo WanFang Aluminum Manufacturing Co., Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 01 Jiaozuo Wanfang Aluminum Manufacturing Co., Ltd Proposes Cash Profit Distribution for 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,721 5,150 8,369 9,192 6,223 6,855
Enterprise Value (EV) 1 6,455 6,026 8,838 9,675 6,384 6,250
P/E ratio -10.7 x 48.5 x 14.7 x 23.2 x 20.6 x 11.6 x
Yield - 0.23% 0.71% 1.17% 1.34% 2.43%
Capitalization / Revenue 0.96 x 1.08 x 1.76 x 1.87 x 0.93 x 1.11 x
EV / Revenue 1.32 x 1.27 x 1.86 x 1.97 x 0.96 x 1.01 x
EV / EBITDA -26.9 x 16.9 x 11.1 x 10.9 x 182 x 9.32 x
EV / FCF 35.7 x 7.61 x 54.5 x 58.7 x 19.4 x 21.2 x
FCF Yield 2.8% 13.1% 1.84% 1.7% 5.16% 4.71%
Price to Book 1.12 x 1.19 x 1.73 x 1.8 x 1.18 x 1.18 x
Nbr of stocks (in thousands) 1,192,199 1,192,199 1,192,199 1,192,199 1,192,199 1,192,199
Reference price 2 3.960 4.320 7.020 7.710 5.220 5.750
Announcement Date 4/25/19 3/25/20 3/17/21 4/27/22 4/28/23 3/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,909 4,761 4,744 4,918 6,676 6,187
EBITDA 1 -240.3 357.4 799.8 886.4 35.15 670.7
EBIT 1 -476.5 104.6 572.6 662.8 -177.1 478.8
Operating Margin -9.71% 2.2% 12.07% 13.48% -2.65% 7.74%
Earnings before Tax (EBT) 1 -465.8 105 627.9 461.4 274.4 699.9
Net income 1 -442.1 106.6 567.9 396.6 303.1 593
Net margin -9.01% 2.24% 11.97% 8.06% 4.54% 9.59%
EPS 2 -0.3710 0.0890 0.4760 0.3330 0.2540 0.4970
Free Cash Flow 1 180.9 792.3 162.2 164.8 329.5 294.5
FCF margin 3.69% 16.64% 3.42% 3.35% 4.94% 4.76%
FCF Conversion (EBITDA) - 221.68% 20.29% 18.59% 937.44% 43.9%
FCF Conversion (Net income) - 742.96% 28.57% 41.55% 108.71% 49.65%
Dividend per Share - 0.0100 0.0500 0.0900 0.0700 0.1400
Announcement Date 4/25/19 3/25/20 3/17/21 4/27/22 4/28/23 3/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,734 876 469 483 160 -
Net Cash position 1 - - - - - 605
Leverage (Debt/EBITDA) -7.216 x 2.45 x 0.5863 x 0.545 x 4.564 x -
Free Cash Flow 1 181 792 162 165 329 294
ROE (net income / shareholders' equity) -9.9% 2.5% 12.4% 8% 5.83% 10.7%
ROA (Net income/ Total Assets) -4% 0.9% 5.06% 5.52% -1.41% 3.8%
Assets 1 11,066 11,793 11,228 7,185 -21,513 15,602
Book Value Per Share 2 3.540 3.620 4.050 4.270 4.440 4.870
Cash Flow per Share 2 0.6000 0.6200 0.6300 0.9700 0.9800 1.330
Capex 1 210 54.2 112 48.8 122 50.2
Capex / Sales 4.27% 1.14% 2.36% 0.99% 1.83% 0.81%
Announcement Date 4/25/19 3/25/20 3/17/21 4/27/22 4/28/23 3/29/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Primary Aluminum Production

1st Jan change Capi.
JIAOZUO WANFANG ALUMINUM MANUFACTURING CO., LTD Stock JiaoZuo WanFang Aluminum Manufacturing Co., Ltd
+30.26% 1.23B
CHINA HONGQIAO GROUP LIMITED Stock China Hongqiao Group Limited
+75.27% 13.6B
PRESS METAL ALUMINIUM HOLDINGS Stock Press Metal Aluminium Holdings
+10.60% 9.24B
YUNNAN ALUMINIUM CO., LTD. Stock Yunnan Aluminium Co., Ltd.
+17.76% 6.89B
SHANDONG NANSHAN ALUMINIUM CO.,LTD. Stock Shandong Nanshan Aluminium Co.,Ltd.
+21.77% 5.79B
UNITED COMPANY RUSAL, INTERNATIONAL Stock United Company RUSAL, International
-2.59% 5.03B
ALUMINIUM BAHRAIN B.S.C. Stock Aluminium Bahrain B.S.C.
+10.04% 4.73B
QATAR ALUMINIUM MANUFACTURING COMPANY Q.P.S.C. Stock Qatar Aluminium Manufacturing Company Q.P.S.C.
-2.29% 2.1B
CENTURY ALUMINUM COMPANY Stock Century Aluminum Company
+36.29% 1.51B
KAISER ALUMINUM CORPORATION Stock Kaiser Aluminum Corporation
+35.08% 1.5B
Primary Aluminum Production
  1. Stock Market
  2. Equities
  3. 000612 Stock
  4. Financials JiaoZuo WanFang Aluminum Manufacturing Co., Ltd