Luxin Venture Capital Group Co Ltd

Luxin Venture Capital Group Co Ltd

600783 · SHG · Industrials / Tools & Accessories

12.75CNY-0.36 (-2.75%)

Price History

Full chart

Market Stats

Previous Close13.11
Open13.19
Day Range12.66 – 13.29
52-Week Range13.25 – 39.44
Volume7.64M
Market Cap10.81B
P/E (TTM)90.75
Forward P/E40.32
EPS0.16
Dividend Yield0.45%
Beta0.95
50-Day Avg16.26
200-Day Avg20.80

About

Luxin Venture Capital Group Co., Ltd. operates as a subsidiary of Shandong Luxin Investment Holdings Group Co.,Ltd. It is a private equity and venture capital firm specializes in start-ups, growth capital, emerging industries, expansion stage, mature stage and pre-IPOs. For growth capital and emerging industries, the firm invests in companies with a potential for Small and Medium Enterprise board listing, with a minimum sales revenue of RMB 100 million (USD 15.72 million) for the past year, and with a minimum net profit of RMB 10 million (USD 1.57 million). For growth capital, the firm invests in companies with a potential for Growth Enterprise board listing, with a minimum sales revenue of RMB 30 million (USD 4.71 million) for the past year, and with a minimum net profit of RMB 3 million (USD 0.47 million). The firm prefers to invest in advanced manufacturing, semiconductors, modern agriculture, marine industries, new materials, new energy, energy conservation, environmental protection and low-carbon industries, information technology and next generation information technology biotechnology, high-end equipment, telecommunications, internet, logistics, education, medicine, health care, new pharmaceutical, fitness, food, consumer products, modern services, cultural media, high technology, new economy, and new business industries. It primarily invests in industries located in Shandong province and in China. The firm engages in the manufacture and sale of non-metallic mineral products in China and internationally. The company offers abrasives and abrasive tools, including ceramic ultrafine abrasives, semi-friable alumina, white aluminum oxide granules, wear resistant aluminum oxide, mono-crystalline aluminum oxide, grinding wheels, silicon carbide rods, and abrasive cloth and paper, as well as power series and other products. It also provides zirconium, semi-brittle, chromium, and white corundum; brown and white fused alumina; ceramic microcrystalline abrasives; and laminated wood flooring liquid spray and surface w

Company Details

  • SectorIndustrials
  • IndustryTools & Accessories
  • CEOMr. Xiaohong Ge
  • Employees260
  • HeadquartersGolden Times Square, Jinan, China, 250101, China
  • Websitehttps://www.600783.cn

Leadership

  • Mr. Xiaohong GeGeneral Manager & Director · b. 1973
  • Mr. Jun HanSecretary of the Board of Directors · b. 1987
  • Mr. Hui YuDeputy General Manager · b. 1980
  • Ms. Xue LiDeputy General Manager · b. 1986
  • Ms. Xiaoxu DuanChief Financial Officer · b. 1978
  • Mr. Enhe YaoDeputy Secretary of the Party Committee & Secretary of the Disciplinary Committee

Financials

Income Statement

Currency: CNY1993-12-311994-12-311995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue151.48M151.87M184.00M176.86M212.24M254.02M288.66M204.86M132.76M129.07M249.58M287.83M415.67M646.31M755.69M345.47M170.41M213.26M245.86M260.94M234.65M234.83M190.70M185.67M215.76M206.88M222.47M120.84M135.08M115.64M80.29M83.96M86.68M
Growth (%)-+0.26%+21.16%-3.88%+20.01%+19.68%+13.64%-29.03%-35.20%-2.78%+93.36%+15.32%+44.41%+55.49%+16.92%-54.28%-50.67%+25.14%+15.28%+6.14%-10.08%+0.08%-18.79%-2.64%+16.20%-4.12%+7.54%-45.68%+11.78%-14.39%-30.57%+4.57%+3.24%
Cost of Revenue96.54M106.21M137.49M123.78M147.16M177.84M218.50M158.82M106.32M103.10M190.91M221.51M349.55M536.66M644.20M280.71M119.75M155.92M172.20M171.64M154.62M154.25M151.68M136.44M141.84M155.48M164.96M90.01M95.08M77.81M48.40M51.42M50.07M
Gross Profit54.93M45.66M46.52M53.07M65.08M76.18M70.17M46.04M26.44M25.97M58.67M66.32M66.11M85.91M111.49M64.76M47.13M57.34M75.35M89.31M80.02M80.59M39.02M49.23M73.92M51.40M57.52M30.84M39.99M37.83M31.89M32.54M36.61M
Gross Margin36.27%30.06%25.28%30.01%30.67%29.99%24.31%22.48%19.91%20.12%23.51%23.04%15.90%13.29%14.75%18.75%27.66%26.89%30.65%34.22%34.10%34.32%20.46%26.52%34.26%24.84%25.85%25.52%29.61%32.71%39.72%38.76%42.23%
Operating Expense30.72M25.42M28.29M27.11M33.02M28.09M43.93M76.83M32.24M59.23M61.96M49.64M74.75M80.48M103.15M59.43M59.57M186.75M-700.22M95.58M-318.88M-309.65M-372.94M-475.59M-30.58M-254.35M-270.62M-430.51M-580.53M-555.65M-309.69M-187.49M111.11M
Operating Income24.21M20.24M18.23M25.96M32.06M48.08M26.24M-30.79M-5.80M-33.25M-3.29M16.68M-8.64M5.43M8.35M5.33M-12.43M-129.41M775.57M-6.28M398.90M390.24M411.96M524.82M104.50M305.75M328.13M461.35M620.53M593.48M341.58M220.03M-74.50M
Operating Margin15.99%13.33%9.91%14.68%15.11%18.93%9.09%-15.03%-4.37%-25.76%-1.32%5.80%-2.08%0.84%1.10%1.54%-7.30%-60.68%315.46%-2.41%170.00%166.17%216.03%282.66%48.43%147.79%147.49%381.78%459.39%513.22%425.42%262.06%-85.95%
EBITDA20.21M21.55M21.65M21.17M33.33M54.09M38.32M-7.74M11.68M-9.13M39.56M49.13M59.95M67.31M67.91M32.21M32.99M541.31M822.94M5.44M-44.72M-7.69M-95.83M-40.29M15.58M-57.25M-51.28M-72.81M-69.31M-105.98M-87.24M-73.44M354.49M
EBITDA Margin13.34%14.19%11.77%11.97%15.70%21.30%13.28%-3.78%8.80%-7.07%15.85%17.07%14.42%10.41%8.99%9.32%19.36%253.83%334.72%2.09%-19.06%-3.28%-50.25%-21.70%7.22%-27.67%-23.05%-60.25%-51.31%-91.65%-108.65%-87.46%408.96%
Net Income21.55M18.30M16.25M24.53M26.29M50.04M18.37M-32.81M-2.69M-32.06M3.61M5.91M15.28M5.66M5.57M4.64M95.76M436.57M661.18M177.96M309.83M301.63M224.08M373.32M43.15M186.92M224.09M334.97M509.16M480.86M254.18M161.93M144.26M
Net Income Margin14.22%12.05%8.83%13.87%12.39%19.70%6.36%-16.02%-2.02%-24.84%1.45%2.05%3.68%0.88%0.74%1.34%56.19%204.72%268.93%68.20%132.04%128.45%117.51%201.06%20.00%90.35%100.73%277.19%376.94%415.83%316.56%192.86%166.43%
R&D-------------------3.96M3.36M1.88M1.01M340.19K3.99M14.13M12.22M4.88M5.01M4.54M4.00M2.77M3.29M
R&D as % of Total Revenue-------------------1.52%1.43%0.80%0.53%0.18%1.85%6.83%5.49%4.04%3.71%3.92%4.98%3.30%3.80%
Interest Expense-3.85M6.25M5.30M5.91M6.03M5.89M12.11M8.44M9.68M11.61M11.89M17.37M29.77M29.84M15.10M24.38M30.17M35.07M48.43M34.99M65.93M83.14M82.27M82.42M99.52M91.61M100.73M120.41M143.01M147.16M148.84M113.54M
Interest Expense % of Total Revenue-2.53%3.40%2.99%2.78%2.37%2.04%5.91%6.36%7.50%4.65%4.13%4.18%4.61%3.95%4.37%14.31%14.15%14.26%18.56%14.91%28.07%43.60%44.31%38.20%48.11%41.18%83.36%89.15%123.67%183.27%177.27%130.99%

Balance Sheet

Currency: CNY1993-12-311994-12-311995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets248.05M287.47M345.25M379.39M427.65M607.78M653.62M586.06M544.23M601.33M675.66M688.67M937.30M1.24B1.13B662.11M695.53M3.12B3.88B4.07B4.38B5.06B5.32B5.63B5.61B5.74B5.72B6.38B7.16B8.51B8.72B8.97B9.02B
Total Liabilities137.30M158.38M199.56M209.18M219.45M219.01M239.48M220.07M212.80M294.85M363.94M367.37M594.78M843.22M775.25M342.43M390.38M910.88M1.03B1.04B1.21B1.65B1.74B1.77B1.96B2.00B2.00B2.56B2.90B3.92B4.06B4.23B4.48B
Total Equity108.69M126.98M143.33M167.87M194.50M351.98M362.13M305.16M304.72M259.90M262.29M268.99M286.90M303.62M309.26M311.27M296.72M2.14B2.75B2.92B3.05B3.28B3.43B3.72B3.50B3.62B3.64B3.74B4.19B4.54B4.61B4.70B4.50B
Cash--22.70M2.56M4.70M60.59M40.41M28.14M45.72M31.52M71.77M79.47M125.59M133.47M68.76M110.07M135.93M223.39M250.11M269.64M132.26M171.28M121.68M263.10M352.39M446.22M357.76M250.83M368.45M816.29M586.71M365.68M159.87M
Total Debt--132.79M136.57M133.59M148.45M154.79M115.77M124.72M153.33M171.82M200.47M355.01M500.68M411.94M143.47M291.46M570.60M574.76M535.00M568.28M1.25B1.24B1.20B1.49B1.51B1.56B1.96B2.38B3.31B3.43B3.46B-
Net Debt--110.09M134.01M128.89M87.86M114.38M87.63M79.00M121.81M100.05M121.00M229.42M367.21M343.18M33.40M155.53M347.21M324.65M265.36M436.02M1.08B1.12B934.59M1.14B1.07B1.20B1.71B2.01B2.50B2.85B3.09B3.61B

Cash Flow

Currency: CNY1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow11.11M-28.28M14.36M7.81M-17.83M28.17M-11.31M43.01M1.96M13.30M19.58M-75.20K-24.07M-28.15M-20.92M-90.63M-149.04M-128.30M-109.22M-185.17M-131.60M-141.37M-109.15M-71.13M-149.81M-137.57M-110.31M-57.05M
Investing Cash Flow-51.49M11.06M280.50K17.65M-51.72M-18.55M-8.67M-139.04M-127.31M-36.95M-6.28M-4.93M17.55M88.38M93.93M-67.02M-222.39M219.80M556.13M255.63M378.79K534.44M158.44M-343.28M120.36M252.83M-140.77M-
Financing Cash Flow96.26M-2.96M-26.81M3.99M55.35M30.63M27.69M142.14M133.32M-41.23M28.10M29.00M-58.56M-32.65M-53.11M20.46M469.08M-187.84M-177.91M73.90M-111.87M-192.71M172.23M162.72M522.84M-234.13M-167.40M-
Capital Expenditure20.66M5.17M3.76M3.27M52.19M17.58M39.26M204.60M123.22M82.36M11.28M3.07M42.53M37.44M22.09M27.84M8.94M6.55M6.12M20.20M11.37M7.76M2.08M3.94M192.26M3.58M7.69M1.37M
Free Cash Flow-9.55M-33.44M10.60M4.54M-70.02M10.59M-50.56M-161.59M-121.26M-69.06M8.30M-3.14M-66.60M-65.59M-43.00M-118.47M-157.98M-134.85M-115.34M-205.36M-142.97M-149.13M-111.23M-75.07M-342.07M-141.15M-117.99M-58.42M
Dividends Paid13.02M10.30M10.16M9.50M9.56M9.35M11.89M36.67M26.42M32.22M15.02M12.95M30.84M65.89M34.16M144.27M110.08M189.75M151.65M208.72M132.32M74.44M111.65M111.65M156.32M295.05M217.77M164.22M
FCF to OCF-86.00%118.27%73.82%58.10%392.69%37.60%447.12%-375.66%-6185.66%-519.24%42.38%4179.81%276.66%233.01%205.59%130.72%106.00%105.11%105.61%110.91%108.64%105.49%101.90%105.55%228.33%102.61%106.97%102.41%
Dividend Paid to FCF-136.27%-30.81%95.84%209.24%-13.65%88.26%-23.51%-22.69%-21.79%-46.65%180.98%-412.11%-46.30%-100.46%-79.43%-121.77%-69.68%-140.71%-131.47%-101.63%-92.55%-49.91%-100.38%-148.73%-45.70%-209.03%-184.56%-281.10%

Earnings

Report DateDec 31, 2009Mar 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, 2014Aug 29, 2014Oct 31, 2014Dec 31, 2014May 1, 2015Aug 30, 2015Oct 31, 2015Dec 31, 2015Apr 29, 2016Aug 31, 2016Oct 30, 2016Dec 31, 2016Apr 29, 2017Aug 31, 2017Oct 30, 2017Dec 31, 2017Apr 28, 2018Aug 30, 2018Oct 30, 2018Dec 31, 2018Apr 30, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Aug 31, 2020Oct 31, 2020Dec 31, 2020Apr 30, 2021Sep 2, 2021Nov 1, 2021Dec 31, 2021Apr 30, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023
EPS Estimate------------------------------------------------------
EPS Actual-0.020.050.080.150.310.340.250.250.040.010.100.110.030.030.180.08-0.000.100.200.19-0.020.100.200.01-0.010.050.360.030.050.020.230.08-0.270.040.28-0.03-0.040.07-0.000.020.21-0.040.090.56-0.16-0.070.340.010.410.070.16-0.170.590.12
Surprise------------------------------------------------------
Timing------------------After-hours--After-hoursAfter-hoursPre-market-Pre-marketPre-marketAfter-hours-Pre-marketPre-marketAfter-hours-After-hoursAfter-hoursAfter-hours-------------Pre-market----

Key Statistics & Ratios

Market Cap10.81B
Enterprise Value13.95B
Trailing P/E90.75
Forward P/E40.32
Price / Sales116.37
Price / Book2.53
EPS0.16
Book Value6.11
Revenue (TTM)92.88M
Gross Profit (TTM)40.71M
EBITDA-54.56M
Profit Margin132.03%
Operating Margin-19.50%
Return on Equity2.58%
Return on Assets-0.44%
Shares Outstanding744.36M
Shares Float247.82M
Beta0.95
Dividend Yield0.45%
Dividend Rate0.07
Payout Ratio84.38%

Dividends

20231×
0.23Jul 10, 2023
20221×
0.21Aug 10, 2022
20211×
0.15Jul 19, 2021
20201×
0.15Jul 13, 2020
20191×
0.10Jul 16, 2019
20181×
0.05Jun 29, 2018
20171×
0.15Jul 19, 2017
20161×
0.10Jul 15, 2016
20151×
0.15Jul 16, 2015
20141×
0.10Jul 18, 2014
20131×
0.15Jun 19, 2013
20111×
0.09Jun 29, 2011

Stock Splits

  • Jun 29, 20112:1
  • May 7, 19993:2
  • Aug 24, 1998871:770
  • May 27, 19972500:1923