YOLFTbeta
Dajin Heavy Industry Corp

Dajin Heavy Industry Corp

002487 · SHE · Industrials / Specialty Industrial Machinery

31.09CNY-0.93 (-2.90%)

Price History

Full chart

Market Stats

Previous Close32.02
Open32.02
Day Range31.03 – 32.71
52-Week Range31.97 – 93.97
Volume29.41M
Market Cap34.26B
P/E (TTM)25.57
Forward P/E41.67
EPS1.81
Dividend Yield0.38%
Beta0.39
50-Day Avg38.63
200-Day Avg58.91

About

Dajin Heavy Industry Co.,Ltd. manufactures and sells wind and photovoltaic power generation equipment in China and internationally. The company offers monopiles, transition pieces, towers, jackets, floating foundations, and towers. It also engages in heavy marine transportation, wind and photovoltaic power generation, ship design and construction, and wind marshalling port operations. It serves offshore wind power developers and wind turbine manufacturers. Dajin Heavy Industry Co.,Ltd. was founded in 2000 and is headquartered in Beijing, China.

Company Details

  • SectorIndustrials
  • IndustrySpecialty Industrial Machinery
  • CEOMr. Xin Jin
  • Employees2.30K
  • HeadquartersNo. 1102, East Tower, Beijing, China, China
  • Websitehttps://www.dajin.cn

Leadership

  • Mr. Xin JinFounder & Chairman of the Board · b. 1967
  • Mr. Xiaole SunGM & Executive Director · b. 1981
  • Ms. Aihua LiuCFO, Deputy GM & Executive Director · b. 1977
  • Mr. Xin LiDeputy GM, VP & Executive Director · b. 1980
  • Mr. Haitao JiangExecutive Director · b. 1980
  • Ms. Xin GeDeputy GM & Board Secretary · b. 1983
  • Mr. Kwok Yin Lau FCSJoint Company Secretary · b. 1985

Financials

Income Statement

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue177.97M312.67M415.93M615.43M433.81M385.92M352.84M307.51M796.46M960.35M1.02B969.78M1.69B3.33B4.43B5.11B4.33B3.78B6.17B
Growth (%)-+75.69%+33.02%+47.97%-29.51%-11.04%-8.57%-12.85%+159.00%+20.58%+6.32%-5.02%+73.99%+97.08%+33.28%+15.21%-15.30%-12.61%+63.34%
Cost of Revenue152.84M227.65M274.02M461.51M366.78M329.20M308.02M254.68M587.05M749.13M863.17M772.34M1.30B2.49B3.41B4.25B3.32B2.65B4.25B
Gross Profit25.13M85.02M141.91M153.92M67.03M56.72M44.82M52.83M209.40M211.22M157.89M197.44M385.51M836.78M1.02B853.92M1.00B1.13B1.92B
Gross Margin14.12%27.19%34.12%25.01%15.45%14.70%12.70%17.18%26.29%21.99%15.46%20.36%22.85%25.16%23.01%16.72%23.14%29.83%31.09%
Operating Expense9.29M13.81M35.00M40.75M43.29M51.43M13.81M19.44M118.09M125.13M119.41M124.20M178.07M286.62M346.67M330.92M524.22M619.70M655.89M
Operating Income15.85M71.21M106.92M113.18M23.74M5.28M31.01M33.39M91.31M86.08M38.48M73.24M207.44M550.16M673.27M523.01M476.81M507.69M1.26B
Operating Margin8.90%22.77%25.71%18.39%5.47%1.37%8.79%10.86%11.46%8.96%3.77%7.55%12.29%16.54%15.19%10.24%11.02%13.43%20.46%
EBITDA25.73M80.06M124.96M133.68M71.70M46.83M54.99M67.15M131.11M116.50M72.03M102.62M241.34M589.70M751.33M623.16M601.91M656.58M1.44B
EBITDA Margin14.46%25.61%30.04%21.72%16.53%12.13%15.59%21.84%16.46%12.13%7.05%10.58%14.30%17.73%16.95%12.20%13.92%17.37%23.40%
Net Income15.89M60.40M94.48M97.69M53.27M30.46M36.46M47.26M92.67M71.38M41.50M62.75M175.65M465.02M577.40M450.28M425.16M473.87M1.10B
Net Income Margin8.93%19.32%22.71%15.87%12.28%7.89%10.33%15.37%11.64%7.43%4.06%6.47%10.41%13.98%13.03%8.82%9.83%12.54%17.87%
R&D-134.17K3.67M219.93K1.32M11.72M2.51M11.66M30.67M37.19M31.32M45.65M69.44M136.46M181.34M215.34M255.61M182.01M288.18M
R&D as % of Total Revenue-0.04%0.88%0.04%0.30%3.04%0.71%3.79%3.85%3.87%3.07%4.71%4.12%4.10%4.09%4.22%5.91%4.82%4.67%
Interest Expense3.25M5.57M5.59M9.69M287.30K305.89K344.08K469.83K1.12M3.21M4.40M1.81M1.82M3.92M22.62M34.75M32.13M16.93M32.20M
Interest Expense % of Total Revenue1.83%1.78%1.34%1.57%0.07%0.08%0.10%0.15%0.14%0.33%0.43%0.19%0.11%0.12%0.51%0.68%0.74%0.45%0.52%

Balance Sheet

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets158.02M253.88M473.72M1.52B1.52B1.61B1.93B1.98B2.42B2.57B2.76B2.95B3.69B4.66B6.65B11.26B10.22B11.56B14.49B
Total Liabilities90.17M125.93M251.77M108.82M60.21M128.73M416.92M429.26M773.02M871.99M1.02B1.13B1.68B2.25B3.65B4.75B3.31B4.29B6.21B
Total Equity67.85M127.95M221.96M1.41B1.46B1.48B1.51B1.55B1.64B1.70B1.74B1.81B2.01B2.41B3.00B6.51B6.91B7.27B8.28B
Cash10.59M22.71M101.01M963.78M945.13M839.23M626.35M250.06M362.54M279.25M289.63M280.34M590.67M942.86M1.31B4.05B1.96B2.87B2.96B
Total Debt47.50M57.00M122.20M26.00M----40.00M45.00M136.19M111.19M110.37M1.06B298.64M843.80M97.86M502.08M1.77B
Net Debt36.91M34.29M21.19M-937.78M-945.13M-839.23M-626.35M-250.06M-322.54M-234.25M-153.44M-169.16M-480.30M-942.86M-1.01B-3.21B-1.86B-2.37B-1.19B

Cash Flow

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-1.08M27.19M72.31M-114.92M46.58M-3.00M236.47M-67.61M116.00M8.93M-114.24M101.92M228.42M17.43M21.22M112.20M808.70M1.08B1.23B
Investing Cash Flow-11.15M-19.09M-54.00M-8.34M-38.94M-98.96M-470.63M-295.52M-71.32M-123.87M143.82M-142.93M-38.97M127.31M-218.91M-690.87M-1.42B217.87M-2.66B
Financing Cash Flow14.35M4.03M59.98M986.02M-26.29M-12.00M-7.20M-3.60M35.99M-9.01M-27.30M3.66M-5.66M-13.37M387.46M3.50B-1.01B-323.70M1.40B
Capital Expenditure11.15M19.09M54.10M8.67M39.47M118.96M277.05M208.83M57.69M86.11M36.84M136.54M107.31M139.98M219.80M686.00M413.36M844.89M2.20B
Free Cash Flow-12.23M8.09M18.21M-123.59M7.11M-121.97M-40.58M-276.44M58.31M-77.18M-151.08M-34.62M121.11M-122.55M-198.58M-573.80M395.34M238.56M-971.73M
Dividends Paid3.15M5.47M5.22M9.69M287.30K12.00M7.20M3.60M4.01M14.01M7.30M6.43M5.55M15.43M4.45M65.33M39.53M120.39M137.64M
FCF to OCF1132.20%29.77%25.18%107.55%15.25%4061.29%-17.16%408.87%50.27%-864.22%132.24%-33.97%53.02%-703.23%-935.64%-511.40%48.89%22.02%-79.19%
Dividend Paid to FCF-25.73%67.56%28.67%-7.84%4.04%-9.84%-17.74%-1.30%6.87%-18.15%-4.83%-18.57%4.58%-12.59%-2.24%-11.39%10.00%50.46%-14.16%

Earnings

Report DateDec 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, 2014Jun 3, 2015Sep 2, 2015Dec 2, 2015Mar 2, 2016Jun 1, 2016Aug 26, 2016Oct 25, 2016Feb 28, 2017Apr 27, 2017Aug 27, 2017Oct 24, 2017Feb 26, 2018Apr 23, 2018Aug 26, 2018Oct 24, 2018Dec 31, 2018Apr 25, 2019Aug 25, 2019Oct 22, 2019Apr 27, 2020Aug 25, 2020Oct 27, 2020Apr 13, 2021Aug 19, 2021Oct 28, 2021Apr 27, 2022Aug 28, 2022Oct 30, 2022Apr 29, 2023Aug 28, 2023Oct 27, 2023Apr 26, 2024Aug 30, 2024Oct 30, 2024Dec 31, 2024Apr 11, 2025Aug 26, 2025Oct 28, 2025Mar 5, 2026Apr 28, 2026Aug 21, 2026
EPS Estimate-------------------------------------------------0.560.340.170.170.370.390.680.640.73
EPS Actual0.280.100.160.060.110.030.040.050.060.050.020.040.020.030.040.030.040.030.040.060.050.040.050.030.010.010.010.020.040.010.020.050.030.030.090.093.000.200.270.140.230.420.250.200.280.130.300.210.030.190.170.300.300.500.530.340.680.26
Surprise--------------------------------------------------66.08%-50.00%80.40%76.47%35.14%37.41%-50.00%6.85%-64.38%
Timing----------------------Pre-marketPre-marketPre-market-Pre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursPre-market-Pre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-market-After-hoursPre-marketPre-market-Pre-market-After-hoursAfter-hours-After-hours-Pre-market

Key Statistics & Ratios

Market Cap34.26B
Enterprise Value20.18B
Trailing P/E25.57
Forward P/E41.67
PEG Ratio0.00
Price / Sales5.20
Price / Book1.94
EPS1.81
Book Value19.57
Revenue (TTM)6.58B
Gross Profit (TTM)2.34B
EBITDA1.62B
Profit Margin17.58%
Operating Margin17.60%
Return on Equity10.43%
Return on Assets5.13%
Shares Outstanding637.75M
Shares Float473.36M
Beta0.39
Dividend Yield0.38%
Dividend Rate0.18
Payout Ratio14.42%

Dividends

20261×
0.09Apr 15, 2026
20252×
0.09Oct 28, 20250.08Jun 23, 2025
20241×
0.18Jun 12, 2024
20231×
0.03Jul 12, 2023
20221×
0.02Jul 18, 2022
20211×
0.01Jun 18, 2021
20201×
0.03Jun 30, 2020
20191×
0.01Jul 16, 2019
20181×
0.01Jul 12, 2018
20171×
0.01May 31, 2017
20161×
0.02May 10, 2016
20151×
0.01Apr 8, 2015
20141×
0.01Apr 18, 2014
20131×
0.03Apr 17, 2013
20121×
0.02May 16, 2012

Stock Splits

  • Apr 8, 201515:10
  • Apr 17, 201320:10
  • May 16, 201215:10