Zhejiang Huayou Cobalt Co., Ltd

Zhejiang Huayou Cobalt Co., Ltd

603799.SS
Zhejiang Huayou Cobalt Co., LtdCN flagShanghai Stock Exchange
46.91
CNY
+0.15
- -
88.83BMarket Cap
Zhejiang Huayou Cobalt Co., Ltd
603799.SS
(Shanghai Stock Exchange)

Recent

price

46.91

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
2.55
3.17
3.37
3.46
4.18
3.25
3.88
6.87
10.33
13.35
14.41
22.56
40
40.56
36.67
44.29
40.24
Revenue per Share
0.17
0.17
0.16
0.12
0.14
-0.2
0.05
1.35
1.09
0.08
0.79
2.49
2.48
2.05
2.5
3.34
3.07
Basic EPS, GAAP
-0.09
-0.27
-0.25
-1.42
-1.6
-1.07
0.52
-1.71
0.23
-0.03
-1.21
-4.41
-8.44
-8.18
3.44
-3.69
-4.4
Free Cash Flow per Basic Share
0.05
0.06
0.06
0.11
0.19
0.23
0.21
0.13
0.41
0.36
0.26
0.5
0.83
1.37
2.32
1.46
1.72
Dividend per Share
0.75
0.89
1.03
1.14
1.23
0.87
0.95
2.17
3.2
3.37
4.05
6.13
8.57
10.14
11.43
13.32
12.34
Book Value per Share
0.63
1.09
1.23
1.35
1.92
1.46
2.97
3.84
5.82
6.77
8.04
14.35
19.78
26.36
27.48
31.64
28.8
Tangible Book Value per Share
931
1,040
1,048
1,037
1,042
1,238
1,260
1,405
1,399
1,413
1,470
1,565
1,576
1,635
1,662
1,829
1,692
Basic Weighted Avg Shares
2,370
3,302
3,533
3,585
4,353
4,029
4,889
9,653
14,451
18,853
21,187
35,317
63,034
66,304
60,946
81,019
68,092
Sales/Revenue/Turnover
9.78
8.09
8.02
8.07
8.34
2.48
9.21
27.94
21.27
5.51
9.34
13.87
12.2
8.45
11.37
12.46
11.96
Operating Margin (%)
35
46
68
92
134
196
227
307
412
597
743
1,093
1,918
3,318
4,566
5,001
- -
Depreciation Expense
157
176
164
123
145
-246
69
1,896
1,528
120
1,165
3,898
3,908
3,351
4,155
6,110
5,195
Net Income, GAAP
19.69
14.9
18.38
30.08
34.56
- -
32.57
14.65
13.62
32.11
23.88
16.67
5.42
5.63
7.63
9.72
8.48
Effective Tax Rate (%)
6.64
5.32
4.64
3.42
3.34
-6.11
1.42
19.64
10.57
0.63
5.5
11.04
6.2
5.05
6.82
7.54
7.63
Profit Margin (%)
311
609
254
-161
-676
-1,144
-8
843
1,914
-1,849
-2,178
1,429
-3,880
265
1,757
-3,304
1,384
Working Capital
282
394
462
704
565
815
306
343
981
1,053
1,458
6,771
18,309
25,587
26,468
18,584
25,620
LT Debt
1,021
2,047
1,686
2,291
2,282
2,412
4,372
6,077
8,410
10,091
12,452
23,901
32,679
44,733
48,661
60,821
51,643
Total Equity
8.48
7.58
6.87
4.93
4.33
- -
3.87
22.19
19.16
4.19
7.53
12.79
13.1
6.51
6.45
8.23
7.01
Return on Invested Capital (%)
9.93
9.27
8.25
5.48
6.01
- -
4.95
30.11
18.68
2.83
9.24
17.15
7.69
6.12
6.72
7.54
7.28
Return on Capital (%)
25.03
21.64
16.38
10.86
11.8
-20.9
6.11
89.47
40.64
2.59
21.76
50.14
33.84
22.28
23.35
28.18
27.74
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
ST Debt
29,754
29,876
32,513
LT Borrowings
26,442
27,097
25,587
LT Finance Leases
26
57
34
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1,697
1,702
1,702
Market Capitalization
46,321
57,648
62,639

Working Capital

FRC

in mil. unless spec.
Dec'24
Mar'25
Jun'25
Total Current Assets
54,099
56,533
61,188
Cash, Cash Equivalents & STI
19,833
19,055
18,853
Accounts Receivable, Net
6,802
6,144
7,533
Inventories
17,297
18,650
20,149
Total Current Liabilities
52,343
54,371
59,804
Payables & Accruals
- -
- -
- -
ST Debt
29,754
29,876
32,513
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
40.14%
39.87%
24.99%
Free Cash Flow
333.64%
4.02%
-218.15%
Net Income, GAAP
356.41%
58.33%
47.07%
Sales/Revenue/Turnover
38.65%
35.04%
32.94%
Total Cash Common Dividend
42.24%
57.49%
-30.69%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
14,963
15,088
15,438
15,457
60,946
2025
17,842
19,355
22,078
- -
81,019
2026
25,804
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.33
- -
- -
- -
2.5
2025
0.74
- -
- -
- -
3.34
2026
1.33
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.37
- -
- -
- -
2.32
2025
0.32
- -
- -
- -
1.46
2026
0.28
- -
- -
- -
- -
Business
Zhejiang Huayou Cobalt Co., Ltd. engages in the research, development, manufacture and sale of lithium battery materials, cobalt materials, nickel products and copper products principally for new energy vehicles, consumer electronics and energy storage applications. Founded in 2002 and headquartered in Tongxiang, Zhejiang Province, China, the company operates a vertically integrated business model encompassing mining, refining, advanced materials production and battery recycling, with key facilities in China including Quzhou, Chengdu, Tianjin and Guangxi; subsidiaries and joint ventures in the Democratic Republic of Congo for cobalt and copper; Indonesia for nickel via projects such as Huayue, Huafei and Huake HPAL and nickel matte operations; Zimbabwe for lithium mining and processing; and expansion sites in South Korea, Hungary and Europe. Core products include ternary precursors such as nickel-cobalt-manganese (NCM) hydroxide; cathode materials encompassing NCM ternary cathodes, high-nickel Ni90-95 variants, medium-nickel high-voltage types, lithium cobaltate and sodium battery precursors; cobalt intermediates like cobalt tetroxide, cobalt sulfate, cobalt hydroxide and cobalt carbonate; nickel sulfate and nickel intermediates; as well as copper products and recycling services processing up to 65,000 tons of waste batteries annually; the company supplies leading customers including LG Energy Solution, POSCO, Tesla, BYD, Ford, Volkswagen, BMW, Samsung SDI, Panasonic and EVE Energy. Recent developments include achieving record 2024 operating income of RMB60.95 billion and net profit attributable to shareholders of RMB4.15 billion, with ternary cathode shipments exceeding 90,000 tons and nickel intermediates nearing 230,000 tons up 50% year-over-year; advancing the Pomalaa HPAL project with Vale Indonesia and Ford targeting 120,000 tons mixed hydroxide precipitate annually following construction start in early 2024; progressing Sorowako HPAL with Vale at 60,000 tons capacity; launching construction of a 50,000-ton lithium sulfate facility in Zimbabwe integrated with Arcadia lithium mining which shipped 400,000 tons concentrate up 41%; commissioning Indonesia's Huaxiang 50,000-ton nickel sulfate and Huaneng phase I 50,000-ton ternary precursor projects with batch supply in 2024; reaching full target output at South Korea's Gumi 66,000-ton cathode plant with LG and advancing Hungary's phase I 25,000-ton cathode facility; introducing over 30 new precursor and cathode products including semi/all-solid state battery materials and 4.53V high-voltage lithium cobaltate now in mass production; securing national awards for precursor crystallization, solid waste treatment and green nickel smelting technologies; attaining carbon neutrality at Chengdu B&M facility and 40% clean power ratio across the chain; and issuing Global Depositary Receipts on SIX Swiss Exchange alongside A-share listing on Shanghai Stock Exchange under ticker 603799.SS.