Baoshan Iron & Steel Co., Ltd. (600019)

Basic

  • Market Cap

    CN¥135.09B

  • EV

    CN¥171.57B

  • Shares Out

    21.89B

  • Revenue

    CN¥345.24B

  • Employees

    44,445

Margins

  • Gross

    5.72%

  • EBITDA

    8.14%

  • Operating

    2.48%

  • Pre-Tax

    4%

  • Net

    3.21%

  • FCF

    3.46%

Returns (5Yr Avg)

  • ROA

    3.44%

  • ROE

    8.41%

  • ROCE

    9.06%

  • ROIC

    5.47%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥7.69

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥16.19

  • Earnings (Dil)

    CN¥0.51

  • FCF

    CN¥0.56

  • Book Value

    CN¥9.73

Growth (CAGR)

  • Rev 3Yr

    7.77%

  • Rev 5Yr

    3.42%

  • Rev 10Yr

    6.27%

  • Dil EPS 3Yr

    0.03%

  • Dil EPS 5Yr

    -13.28%

  • Dil EPS 10Yr

    8.09%

  • Rev Fwd 2Yr

    -0.57%

  • EBITDA Fwd 2Yr

    4.08%

  • EPS Fwd 2Yr

    6.6%

  • EPS LT Growth Est

    10.32%

Dividends

  • Yield

    —

  • Payout

    41.21%

  • DPS

    CN¥0.21

  • DPS Growth 3Yr

    -9.14%

  • DPS Growth 5Yr

    -14.14%

  • DPS Growth 10Yr

    4.29%

  • DPS Growth Fwd 2Yr

    76.86%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

303,043.0

290,208.3

279,855.6

362,953.2

366,046.0

342,805.1

Interest And Invest. Income

410.8

812.8

750.0

979.6

1,268.3

694.4

Other Revenues, Total

2,052.7

1,413.0

1,675.7

1,409.4

1,743.6

1,743.6

Total Revenues

305,506.5

292,434.1

282,281.3

365,342.2

369,057.9

345,243.1

Total Revenues % Chg.

5.5%

-4.3%

-3.5%

29.4%

1.0%

-6.6%

Cost of Goods Sold, Total

259,259.9

259,507.2

251,722.6

325,087.0

346,986.2

325,491.5

Gross Profit

46,246.7

32,926.9

30,558.7

40,255.2

22,071.7

19,751.7

Selling General & Admin Expenses, Total

9,492.7

8,990.0

5,941.3

6,116.3

6,140.2

6,194.3

Provision for Bad Debts

126.2

17.7

-310.8

123.3

246.2

209.7

R&D Expenses

7,054.1

8,864.0

8,772.6

2,942.4

3,168.2

3,467.9

Other Operating Expenses

1,027.6

1,269.5

1,277.1

1,432.3

1,372.2

1,320.7

Other Operating Expenses, Total

17,700.6

19,141.2

15,680.2

10,614.2

10,926.8

11,192.6

Operating Income

28,546.0

13,785.7

14,878.5

29,641.0

11,144.9

8,559.1

Interest Expense, Total

-3,244.2

-2,746.1

-2,079.7

-2,301.7

-2,153.1

-1,755.7

Interest And Investment Income

4,362.4

3,737.6

3,317.1

4,135.7

5,360.9

4,568.8

Net Interest Expenses

1,118.3

991.5

1,237.4

1,834.0

3,207.8

2,813.0

Currency Exchange Gains (Loss)

-1,463.3

-102.9

217.5

33.7

-132.2

-132.2

Other Non Operating Income (Expenses)

-94.7

-187.6

218.7

-296.5

-59.1

53.6

EBT, Excl. Unusual Items

28,106.3

14,486.8

16,552.2

31,212.3

14,161.4

11,293.5

Gain (Loss) On Sale Of Investments

189.0

257.2

-71.7

-182.9

43.5

-86.3

Gain (Loss) On Sale Of Assets

—

-212.3

120.2

1,408.8

752.3

935.7

Asset Writedown

-710.6

-48.8

-790.7

-2,353.9

-669.8

901.3

Other Unusual Items

—

1,117.5

290.3

624.0

756.6

756.6

EBT, Incl. Unusual Items

27,584.7

15,600.4

16,100.3

30,708.3

15,044.0

13,800.8

Income Tax Expense

4,540.5

1,728.2

2,047.0

4,253.2

1,015.1

1,090.4

Earnings From Continuing Operations

23,044.3

13,872.2

14,053.2

26,455.0

14,028.9

12,710.4

Minority Interest

-1,595.5

-1,309.1

-1,357.9

-2,823.0

-1,842.1

-1,636.9

Net Income

21,448.8

12,563.0

12,695.4

23,632.0

12,186.9

11,073.5

Preferred Dividend and Other Adjustments

160.7

97.8

64.7

59.5

207.5

207.5

Net Income to Common Incl Extra Items

21,288.1

12,465.2

12,630.7

23,572.5

11,979.3

10,866.0

Net Income to Common Excl. Extra Items

21,288.1

12,465.2

12,630.7

23,572.5

11,979.3

10,866.0

Total Shares Outstanding

22,267.9

22,274.5

22,269.4

22,268.4

21,890.9

20,400.6

Weighted Avg. Shares Outstanding

22,095.4

22,101.1

22,151.4

21,978.2

21,743.9

21,325.4

Weighted Avg. Shares Outstanding Dil

22,095.4

22,101.1

22,160.1

22,004.5

21,743.9

21,325.4

EPS

1.0

0.6

0.6

1.1

0.6

0.5

EPS Diluted

1.0

0.6

0.6

1.1

0.6

0.5

EBITDA

47,563.3

32,697.3

33,171.1

48,431.9

30,373.8

28,116.6