Dajin Heavy Industry Corporation

002487.SZ

002487.SZDajin Heavy Industry Corporation CN flag

Shenzhen

23.46

CNY

+0.16

(+0.69%)

0.47EPS

49.91P/E

14.96BMarket Cap

Apr 24Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

CNE100000VV7

Return %

Stock

S&P500

-7.13

31.25

-52.10

33.75

377.80

93.35

Use logarithmic scale

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	0.81	0.68	0.65	0.59	1.46	1.75	1.97	1.75	3.04	6.01	7.98	9.07	6.82	4.98
Basic EPS, GAAP	0.1	0.05	0.07	0.09	0.17	0.13	0.08	0.11	0.32	0.84	1.04	0.8	0.67	0.45
Free Cash Flow per Basic Share	0.01	-0.21	-0.07	-0.53	0.11	-0.14	-0.29	-0.06	0.22	-0.22	-0.36	-1.02	0.62	-0.57
Dividend per Share	- -	0.02	0.01	0.01	0.01	0.03	0.01	0.01	0.01	0.03	0.02	0.12	0.06	0.19
Book Value per Share	0.49	0.59	0.99	1.11	1.54	1.63	1.8	1.81	2.1	2.89	3.9	4.64	4.75	4.8
Tangible Book Value per Share	2.71	2.56	2.65	2.73	2.79	2.89	3.13	3.06	3.42	4.14	5.06	11.16	10.47	10.19
Basic Weighted Avg Shares	533	571	547	525	545	549	519	555	555	554	555	563	635	662
Sales/Revenue/Turnover	434	386	353	308	796	960	1,021	970	1,687	3,325	4,432	5,106	4,325	3,298
Operating Margin (%)	6.2	3.68	0.48	1.44	10.69	8.22	2.21	5.62	11.39	18.27	15.53	9.54	12.29	11.42
Depreciation Expense	9	10	12	11	17	25	27	27	32	38	58	81	103	- -
Net Income, GAAP	53	30	36	47	93	71	41	63	176	465	577	450	425	299
Effective Tax Rate (%)	14.85	15.63	15.15	15.42	18.11	19.13	- -	14.99	15.21	15.17	14.38	14.05	12.29	4.49
Profit Margin (%)	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	9.07
Working Capital	1,368	1,299	1,240	1,121	1,040	1,060	1,139	1,098	1,232	1,546	2,256	5,447	4,363	4,310
LT Debt	- -	- -	- -	- -	- -	- -	111	111	110	- -	76	418	88	199
Total Equity	1,462	1,481	1,510	1,553	1,642	1,703	1,739	1,814	2,008	2,410	2,999	6,507	6,914	7,080
Return on Invested Capital (%)	1.59	0.83	0.1	0.25	4.39	3.8	- -	2.5	8.27	23.22	21.05	7.9	6.31	4.86
Return on Capital (%)	21.16	10.13	3.11	7.23	12.72	8.11	- -	5.82	14.68	32.32	29	15.71	12.25	8.98
Return on Common Equity (%)	22.21	10.13	8.28	8.41	13.03	8.21	4.54	6.48	16.18	33.61	30.7	18.86	15.11	9.68

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	37.23%	40.85%	-15.3%
Net Income, GAAP	45.33%	68.25%	-5.58%
Free Cash Flow	-32.25%	-113.78%	-168.9%
Total Cash Common Dividend	72.03%	113.83%	-39.49%
Total Equity	19.71%	35.68%	6.26%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Ms. Aihua Liu
Full Time Employees: 1,630
Sector: Industrials
Industry: Manufacturing - Metal Fabrication
Address: New Street No. 155 Fuxin People's Republic of China 100077
IPO Date: Oct 15, 2010
Website: dajin.cn
Similar Companies: KOC METALURJI (KOCMT.IS)
ThinTech Materials Technology Co., Ltd. (3663.TWO)
RHI Magnesita India Limited (RHIM.NS)
Tae Kwang Corporation (023160.KQ)
Chernan Metal Industrial Corp. (3631.TWO)
Shivagrico Implements Limited (SHIVAGR.BO)
Business: Dajin Heavy Industry Corporation manufactures and sells steel structures in the onshore and offshore energy industry primarily in China. It offers onshore products, including onshore wind towers and other steel structure products; and offshore products consisting of offshore monopiles transition pieces, jackets, tripods, secondary steels, etc. The company was founded in 2000 and is headquartered in Fuxin, China.

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	0.81	0.68	0.65	0.59	1.46	1.75	1.97	1.75	3.04	6.01	7.98	9.07	6.82	4.98
Basic EPS, GAAP	0.1	0.05	0.07	0.09	0.17	0.13	0.08	0.11	0.32	0.84	1.04	0.8	0.67	0.45
Free Cash Flow per Basic Share	0.01	-0.21	-0.07	-0.53	0.11	-0.14	-0.29	-0.06	0.22	-0.22	-0.36	-1.02	0.62	-0.57
Dividend per Share	- -	0.02	0.01	0.01	0.01	0.03	0.01	0.01	0.01	0.03	0.02	0.12	0.06	0.19
Book Value per Share	0.49	0.59	0.99	1.11	1.54	1.63	1.8	1.81	2.1	2.89	3.9	4.64	4.75	4.8
Tangible Book Value per Share	2.71	2.56	2.65	2.73	2.79	2.89	3.13	3.06	3.42	4.14	5.06	11.16	10.47	10.19
Basic Weighted Avg Shares	533	571	547	525	545	549	519	555	555	554	555	563	635	662
Sales/Revenue/Turnover	434	386	353	308	796	960	1,021	970	1,687	3,325	4,432	5,106	4,325	3,298
Operating Margin (%)	6.2	3.68	0.48	1.44	10.69	8.22	2.21	5.62	11.39	18.27	15.53	9.54	12.29	11.42
Depreciation Expense	9	10	12	11	17	25	27	27	32	38	58	81	103	- -
Net Income, GAAP	53	30	36	47	93	71	41	63	176	465	577	450	425	299
Effective Tax Rate (%)	14.85	15.63	15.15	15.42	18.11	19.13	- -	14.99	15.21	15.17	14.38	14.05	12.29	4.49
Profit Margin (%)	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	9.07
Working Capital	1,368	1,299	1,240	1,121	1,040	1,060	1,139	1,098	1,232	1,546	2,256	5,447	4,363	4,310
LT Debt	- -	- -	- -	- -	- -	- -	111	111	110	- -	76	418	88	199
Total Equity	1,462	1,481	1,510	1,553	1,642	1,703	1,739	1,814	2,008	2,410	2,999	6,507	6,914	7,080
Return on Invested Capital (%)	1.59	0.83	0.1	0.25	4.39	3.8	- -	2.5	8.27	23.22	21.05	7.9	6.31	4.86
Return on Capital (%)	21.16	10.13	3.11	7.23	12.72	8.11	- -	5.82	14.68	32.32	29	15.71	12.25	8.98
Return on Common Equity (%)	22.21	10.13	8.28	8.41	13.03	8.21	4.54	6.48	16.18	33.61	30.7	18.86	15.11	9.68

	Mar'24	Jun'24	Sep'24
ST Debt	74	69	32
LT Borrowings	- -	- -	- -
LT Finance Leases	87	205	199
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	638	638	638
Market Capitalization	14,133	15,153	15,219

	Mar'24	Jun'24	Sep'24
Total Current Assets	7,011	7,316	8,204
Accounts Receivable, Net	1,441	1,431	1,444
Cash, Cash Equivalents & STI	2,324	2,409	2,518
Inventories	1,867	2,004	2,166
Total Current Liabilities	2,679	3,019	3,894
Payables & Accruals	- -	- -	- -
ST Debt	74	69	32
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	934	1,346	1,428	1,399	5,106
2023	855	1,206	1,272	992	4,325
2024	463	893	950	- -	- -

Dajin Heavy Industry Corporation

Growth Rates

(avg. rate of change)

Company Description

Capital Structure

Working Capital

Growth Rates

(avg. rate of change)

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year