Fuyao Glass Industry Group Co., Ltd. (600660)

Basic

  • Market Cap

    CN¥93.15B

  • EV

    CN¥90.31B

  • Shares Out

    2,609.74M

  • Revenue

    CN¥31.48B

  • Employees

    28,982

Margins

  • Gross

    33.86%

  • EBITDA

    22.49%

  • Operating

    16.24%

  • Pre-Tax

    18.73%

  • Net

    15.82%

  • FCF

    8.12%

Returns (5Yr Avg)

  • ROA

    6.07%

  • ROE

    15.49%

  • ROCE

    14.73%

  • ROIC

    10.99%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥48.3

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥12.07

  • Earnings (Dil)

    CN¥1.91

  • FCF

    CN¥0.98

  • Book Value

    CN¥11.53

Growth (CAGR)

  • Rev 3Yr

    17.83%

  • Rev 5Yr

    9.03%

  • Rev 10Yr

    10.95%

  • Dil EPS 3Yr

    28.02%

  • Dil EPS 5Yr

    2.19%

  • Dil EPS 10Yr

    8.44%

  • Rev Fwd 2Yr

    16.16%

  • EBITDA Fwd 2Yr

    20.46%

  • EPS Fwd 2Yr

    15.77%

  • EPS LT Growth Est

    14%

Dividends

  • Yield

    —

  • Payout

    65.45%

  • DPS

    CN¥1.25

  • DPS Growth 3Yr

    18.56%

  • DPS Growth 5Yr

    1.68%

  • DPS Growth 10Yr

    9.6%

  • DPS Growth Fwd 2Yr

    11.96%

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

19,883.8

20,765.1

19,641.3

23,261.1

27,651.0

31,036.8

Other Revenues, Total

341.1

338.8

265.3

341.9

447.8

447.8

Total Revenues

20,225.0

21,103.9

19,906.6

23,603.1

28,098.8

31,484.5

Total Revenues % Chg.

8.1%

4.3%

-5.7%

18.6%

19.0%

17.1%

Cost of Goods Sold, Total

11,874.2

13,430.6

12,730.1

15,191.6

18,714.7

20,823.1

Gross Profit

8,350.8

7,673.3

7,176.5

8,411.4

9,384.1

10,661.5

Selling General & Admin Expenses, Total

3,281.9

3,437.9

2,894.1

3,051.6

3,454.7

3,803.1

Provision for Bad Debts

4.4

2.8

2.3

7.1

5.0

14.2

R&D Expenses

887.7

813.1

815.6

997.2

1,248.6

1,346.1

Other Operating Expenses

203.1

197.8

198.2

204.6

225.3

384.6

Other Operating Expenses, Total

4,377.1

4,451.6

3,910.2

4,260.4

4,933.7

5,547.9

Operating Income

3,973.7

3,221.7

3,266.3

4,151.0

4,450.4

5,113.5

Interest Expense, Total

-366.8

-432.7

-354.8

-318.9

-288.1

-276.4

Interest And Investment Income

929.9

366.8

361.3

231.8

262.7

539.2

Net Interest Expenses

563.1

-65.9

6.5

-87.2

-25.4

262.8

Income (Loss) On Equity Invest.

—

—

—

—

—

—

Currency Exchange Gains (Loss)

258.5

135.8

-422.5

-528.0

1,045.2

1,045.2

Other Non Operating Income (Expenses)

19.7

-26.0

-11.0

-7.2

-7.4

-767.1

EBT, Excl. Unusual Items

4,815.0

3,265.6

2,839.4

3,528.6

5,462.8

5,654.5

Gain (Loss) On Sale Of Investments

63.9

-35.7

-0.7

-9.4

-10.3

15.9

Gain (Loss) On Sale Of Assets

-63.3

-9.3

-67.2

-103.0

-127.9

-120.3

Asset Writedown

—

—

—

—

—

-35.2

Legal Settlements

—

-275.5

—

—

—

—

Other Unusual Items

146.8

286.1

338.1

402.6

254.5

381.5

EBT, Incl. Unusual Items

4,962.4

3,231.1

3,109.6

3,818.8

5,579.1

5,896.5

Income Tax Expense

855.2

333.0

511.1

675.9

826.3

914.8

Earnings From Continuing Operations

4,107.2

2,898.2

2,598.5

3,143.0

4,752.8

4,981.7

Minority Interest

13.3

0.3

2.3

3.2

2.8

-1.0

Net Income

4,120.5

2,898.4

2,600.8

3,146.2

4,755.6

4,980.7

Net Income to Common Incl Extra Items

4,120.5

2,898.4

2,600.8

3,146.2

4,755.6

4,980.7

Net Income to Common Excl. Extra Items

4,120.5

2,898.4

2,600.8

3,146.2

4,755.6

4,980.7

Total Shares Outstanding

2,508.6

2,508.6

2,508.6

2,609.7

2,609.7

2,609.7

Weighted Avg. Shares Outstanding

2,512.5

2,498.6

2,500.7

2,557.9

2,613.0

2,608.0

Weighted Avg. Shares Outstanding Dil

2,512.5

2,498.6

2,500.7

2,557.9

2,613.0

2,608.0

EPS

1.6

1.2

1.0

1.2

1.8

1.9

EPS Diluted

1.6

1.2

1.0

1.2

1.8

1.9

EBITDA

5,421.0

4,955.9

5,135.3

6,037.6

6,383.1

7,080.7