YOLFTbeta
00

Hunan Boyun New Materials Co Ltd

002297 · SHE · Basic Materials / Chemicals

14.33CNY-0.62 (-4.15%)

Price History

Full chart

Market Stats

Previous Close14.95
Open15.05
Day Range14.26 – 15.22
52-Week Range8.25 – 35.90
Volume33.03M
Market Cap11.29B
P/E (TTM)50.51
Forward P/E222.22
EPS0.39
Dividend Yield0.00%
Beta1.59
50-Day Avg19.34
200-Day Avg17.92

About

Hunan Boyun New Materials Co.,Ltd engages in the research, development, production, and sale of aircraft wheel brake systems and brake materials, and carbon composite materials for aerospace, cemented carbide, and rare metal powder materials in China and internationally. The company operates through two segments: Aerospace and Carbon/Carbon Composites Business and powder metallurgy business. The company serves aviation, aerospace, and civil industrial sectors. Hunan Boyun New Materials Co.,Ltd was founded in 2001 and is based in Changsha, China.

Company Details

  • SectorBasic Materials
  • IndustryChemicals
  • CEOMr. Zhirong Feng
  • Employees884
  • HeadquartersNo. 346, Leifeng Avenue, Changsha, China, 410205, China
  • Websitehttps://www.hnboyun.com.cn

Leadership

  • Mr. Zhirong FengPresident & Non-Independent Director · b. 1969
  • Ms. Qi YanChief Financial Officer · b. 1973
  • Mr. Jianxiang JiangExecutive VP & Non-Independent Director · b. 1974
  • Mr. Guang Hui ZengVP & Secretary of Board of Directors · b. 1981
  • Mr. Guo Xin HeVice President · b. 1967
  • Siwei XiaAccounting Supervisor

Financials

Income Statement

Currency: CNY2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue104.49M164.96M164.11M172.71M218.10M298.08M308.61M367.09M380.25M319.43M515.09M544.70M382.40M349.41M345.12M478.54M557.42M591.06M712.57M910.44M
Growth (%)-+57.87%-0.51%+5.24%+26.28%+36.68%+3.53%+18.95%+3.59%-15.99%+61.25%+5.75%-29.80%-8.63%-1.23%+38.66%+16.48%+6.04%+20.56%+27.77%
Cost of Revenue60.14M105.94M106.11M114.59M145.54M204.34M222.63M280.41M298.39M297.79M402.34M429.02M246.71M284.51M258.41M337.66M409.13M446.53M598.25M652.88M
Gross Profit44.35M59.02M58.00M58.11M72.55M93.74M85.98M86.68M81.86M21.63M112.75M115.69M135.69M64.90M86.71M140.88M148.28M144.53M114.32M257.57M
Gross Margin42.44%35.78%35.34%33.65%33.27%31.45%27.86%23.61%21.53%6.77%21.89%21.24%35.48%18.57%25.13%29.44%26.60%24.45%16.04%28.29%
Operating Expense27.80M26.23M31.34M37.28M41.89M52.17M64.04M138.97M103.20M183.47M166.37M179.08M105.10M238.61M43.25M113.60M118.62M110.55M173.62M136.63M
Operating Income16.55M32.79M26.66M20.84M30.66M41.57M21.94M-52.30M-21.35M-161.83M-53.61M-63.39M30.59M-173.71M43.47M27.28M29.66M33.98M-59.31M120.94M
Operating Margin15.84%19.88%16.24%12.06%14.06%13.95%7.11%-14.25%-5.61%-50.66%-10.41%-11.64%8.00%-49.71%12.59%5.70%5.32%5.75%-8.32%13.28%
EBITDA28.46M51.38M49.55M54.28M56.18M74.47M74.34M35.17M79.06M-77.70M102.67M19.37M138.72M-97.95M114.79M100.01M99.32M109.37M175.26K167.51M
EBITDA Margin27.23%31.14%30.19%31.43%25.76%24.98%24.09%9.58%20.79%-24.32%19.93%3.56%36.28%-28.03%33.26%20.90%17.82%18.50%0.02%18.40%
Net Income13.81M27.90M25.25M25.84M25.87M36.37M21.25M-35.28M5.21M-136.15M6.29M-62.39M27.07M-163.54M22.50M18.90M23.95M29.28M-67.23M61.85M
Net Income Margin13.22%16.91%15.39%14.96%11.86%12.20%6.89%-9.61%1.37%-42.62%1.22%-11.45%7.08%-46.81%6.52%3.95%4.30%4.95%-9.43%6.79%
R&D-----2.89M20.16M6.61M7.14M22.95M10.47M15.81M39.22M44.48M33.56M40.01M42.12M47.09M49.25M57.26M
R&D as % of Total Revenue-----0.97%6.53%1.80%1.88%7.18%2.03%2.90%10.26%12.73%9.72%8.36%7.56%7.97%6.91%6.29%
Interest Expense4.04M6.65M7.40M6.39M4.24M5.55M10.06M26.99M20.14M22.92M22.72M20.23M21.02M16.13M10.87M10.46M3.07M5.18M10.25M11.16M
Interest Expense % of Total Revenue3.86%4.03%4.51%3.70%1.94%1.86%3.26%7.35%5.30%7.17%4.41%3.71%5.50%4.62%3.15%2.19%0.55%0.88%1.44%1.23%

Balance Sheet

Currency: CNY2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets339.31M425.22M464.64M721.92M825.21M990.69M1.15B1.97B1.74B1.75B2.39B2.25B2.19B1.89B2.05B2.61B2.69B2.86B2.96B3.13B
Total Liabilities176.80M175.42M187.32M149.56M219.59M345.26M496.66M789.81M551.94M704.58M733.72M675.70M627.05M501.68M633.60M536.10M573.76M714.04M885.73M947.96M
Total Equity151.95M219.30M244.55M537.91M558.42M594.55M600.97M1.13B1.13B998.40M1.59B1.53B1.54B1.37B1.39B2.06B2.09B2.12B2.05B2.13B
Cash19.15M32.10M29.40M222.82M128.54M93.37M70.56M655.61M357.08M335.79M647.53M335.76M220.46M139.29M379.94M550.17M602.34M512.13M560.77M617.42M
Total Debt95.00M90.00M101.00M64.00M85.10M148.00M264.30M479.00M290.50M418.00M415.70M390.34M327.00M244.60M361.70M119.90M128.12M230.18M320.26M-
Net Debt75.85M57.90M71.60M-158.82M-43.44M54.63M193.74M-176.61M-66.58M82.21M-231.82M54.58M106.54M105.31M-18.24M-430.26M-474.22M-281.95M-240.51M-

Cash Flow

Currency: CNY2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow19.04M18.44M25.53M21.16M19.31M46.66M1.75M54.57M13.41M17.22M86.47M20.95M78.79M-38.06M76.93M73.44M43.35M14.32M58.99M100.57M
Investing Cash Flow-66.78M-61.02M-31.43M-70.17M-126.05M-149.97M-107.59M-261.26M-101.64M-154.09M-152.04M-259.89M-156.44M57.23M55.55M-281.63M-34.41M-196.18M-94.88M-
Financing Cash Flow36.35M55.53M3.21M224.13M18.37M59.76M92.68M782.30M-209.90M104.78M375.08M-59.08M-37.05M-95.43M110.29M370.77M5.33M96.92M111.75M-
Capital Expenditure67.00M56.91M31.44M60.12M134.34M150.54M80.38M87.95M107.54M80.48M132.34M115.10M116.35M72.78M202.53M178.10M162.36M193.63M120.50M133.19M
Free Cash Flow-47.96M-38.47M-5.92M-38.96M-115.03M-103.88M-78.63M-33.38M-94.13M-63.26M-45.87M-94.15M-37.56M-110.84M-125.60M-104.65M-119.01M-179.31M-61.51M-32.62M
Dividends Paid6.18M7.97M7.40M6.39M9.59M7.44M13.16M33.34M20.29M22.72M22.51M19.07M15.01M16.06M10.81M9.49M2.87M5.55M8.25M10.88M
FCF to OCF-251.95%-208.65%-23.18%-184.10%-595.67%-222.65%-4497.09%-61.18%-702.09%-367.26%-53.05%-449.41%-47.68%291.24%-163.27%-142.49%-274.54%-1251.71%-104.28%-32.44%
Dividend Paid to FCF-12.88%-20.73%-125.11%-16.40%-8.34%-7.16%-16.74%-99.86%-21.56%-35.91%-49.07%-20.26%-39.96%-14.49%-8.61%-9.07%-2.41%-3.10%-13.41%-33.34%

Earnings

Report DateMar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Apr 28, 2015Aug 27, 2015Oct 29, 2015Feb 27, 2016Apr 25, 2016Aug 23, 2016Oct 28, 2016Mar 1, 2017Apr 27, 2017Aug 14, 2017Oct 26, 2017Feb 27, 2018Apr 26, 2018Aug 20, 2018Oct 26, 2018Mar 21, 2019Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Apr 29, 2020Aug 18, 2020Oct 23, 2020Mar 27, 2021Apr 29, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate------------------------------------------------------------------
EPS Actual0.020.030.010.020.010.040.030.030.040.030.04-0.040.000.03-0.02-0.15-0.020.020.000.00-0.03-0.04-0.05-0.22-0.02-0.03-0.010.07-0.01-0.02-0.02-0.090.02-0.010.000.040.00-0.02-0.01-0.32-0.010.020.010.030.010.010.010.010.020.010.000.010.010.000.020.020.03-0.03-0.03-0.090.000.010.040.060.230.07
Surprise------------------------------------------------------------------
Timing--------------------After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-market------------------------------

Key Statistics & Ratios

Market Cap11.29B
Enterprise Value12.04B
Trailing P/E50.51
Forward P/E222.22
PEG Ratio0.00
Price / Sales8.96
Price / Book5.31
EPS0.39
Book Value4.01
Revenue (TTM)1.26B
Gross Profit (TTM)456.88M
EBITDA320.42M
Profit Margin17.75%
Operating Margin17.43%
Return on Equity10.18%
Return on Assets4.92%
Shares Outstanding573.10M
Shares Float567.13M
Beta1.59
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20131×
0.02Jul 11, 2013
20101×
0.01May 17, 2010

Stock Splits

  • Jul 11, 201315:10
  • May 17, 20102:1