1. China Stocks

  2. •

    Producer manufacturing

  3. •

    Metal fabrication
Earth-Panda Advanced Magnetic Material Co., Ltd. Class A

Earth-Panda Advanced Magnetic Material Co., Ltd. Class A

SSSE:688077
25.59
CNY
+0.56
(+2.24%)
0.59EPS
46.11P/E
3.03BMarket Cap
Oct 29Next Earn
Earth-Panda Advanced Magnetic Material Co., Ltd. Class A
SSE:688077
(Shanghai Stock Exchange)

Recent

price

25.59

P/E

ratio

46.11

div

yld

2.33%

ROIC.AI

2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
CNY
4.21
4.5
4.01
5.76
6.96
7.54
8.13
14.78
18.68
12.7
11.58
14.33
16.33
Revenue per Share
0.34
0.29
0.36
0.54
0.49
0.69
0.54
1.36
1.32
-0.38
0.28
0.5
0.57
Basic EPS, GAAP
- -
-0.19
0.94
-0.03
0.13
0.06
-0.51
-2.66
-2.75
0.54
-0.24
-0.23
- -
Free Cash Flow per Basic Share
0.15
0.17
0.12
0.16
0.19
0.19
0.15
0.31
0.69
0.67
0.38
0.38
0.6
Dividend per Share
2.56
2.79
3.05
3.47
3.87
4.42
8.15
9.37
10.42
9.68
9.29
9.61
9.68
Book Value per Share
2.33
2.56
2.82
3.26
3.53
4.09
7.91
8.98
9.58
8.81
8.45
8.79
8.89
Tangible Book Value per Share
84
85
83
83
84
84
96
112
113
113
114
115
112
Basic Weighted Avg Shares
353
382
334
480
586
631
782
1,655
2,119
1,430
1,319
1,645
1,828
Sales/Revenue/Turnover
5.43
6.02
8.27
11.62
8.5
11.29
8.26
10.51
9.22
0.35
4.9
5.37
5.78
Operating Margin (%)
- -
14
15
18
20
23
30
36
49
62
79
92
- -
Depreciation Expense
28
25
30
45
41
58
52
152
150
-43
32
57
64
Net Income, GAAP
12.09
12.62
12.73
11.11
9.68
9.49
7.74
6.13
3.34
- -
- -
- -
- -
Effective Tax Rate (%)
7.97
6.51
9.08
9.31
7.08
9.19
6.67
9.18
7.06
-2.99
2.42
3.49
3.52
Profit Margin (%)
23
25
35
65
81
95
561
555
481
260
342
355
248
Working Capital
12
9
- -
- -
5
- -
- -
54
156
159
239
199
149
LT Debt
221
240
257
293
325
371
913
1,087
1,217
1,124
1,088
1,123
1,133
Total Equity
- -
5.11
6.81
13.65
11.32
13.93
6.87
12.97
8.72
- -
- -
- -
- -
Return on Invested Capital (%)
- -
7.4
10.29
14.42
11.87
14.3
7.96
13.15
9.88
- -
- -
- -
- -
Return on Capital (%)
- -
11.07
12.38
16.33
13.45
16.66
8.13
15.49
13.44
-3.76
2.95
5.31
5.9
Return on Common Equity (%)

Capital Structure

CNY

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
684
678
816
LT Borrowings
197
170
148
LT Finance Leases
2
1
1
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
114
114
114
Market Capitalization
3,497
3,115
3,033

Working Capital

CNY

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,455
1,473
1,619
Cash, Cash Equivalents & STI
278
276
259
Accounts Receivable, Net
483
409
490
Inventories
585
677
705
Total Current Liabilities
1,100
1,148
1,371
Payables & Accruals
- -
- -
- -
ST Debt
684
678
816
Deferred Revenue
- -
- -
- -

Growth Rates

CNY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
21.58%
4.67%
3.25%
Free Cash Flow
-214.27%
47.66%
-4.79%
Net Income, GAAP
5.85%
-6.67%
80.1%
Sales/Revenue/Turnover
20.88%
24.81%
24.73%
Total Cash Common Dividend
23.33%
42.82%
1.36%

Quarterly Revenue

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
298
342
332
347
1,319
2025
341
385
- -
459
1,645
2026
405
578
- -
- -
- -

Quarterly Earnings Per Share

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.07
0.09
0.1
0.03
0.28
2025
0.06
0.14
- -
0.13
0.5
2026
0.1
0.21
- -
- -
- -

Quarterly Dividends Per Share

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.05
0.24
0.06
0.04
0.38
2025
0.05
0.25
- -
0.05
0.38
2026
0.04
0.26
- -
- -
- -
Similar Companies
USA Rare Earth, Inc. (NASDAQ:USAR)
Azad Engineering Limited (NSE:AZAD)
Bharat Forge Ltd (NSE:BHARATFORG)
Jyoti Cnc Automation Limited (NSE:JYOTICNC)
Rolex Rings Limited (NSE:ROLEXRINGS)
Shyam Metalics & Energy Ltd. (NSE:SHYAMMETL)
Business
Earth-Panda Advanced Magnetic Material Co., Ltd. (688077.SS) manufactures high-performance rare earth permanent magnet materials, including sintered NdFeB magnets, bonded NdFeB magnets, samarium cobalt (SmCo) magnets, rubber magnets, and magnetic assemblies such as EPS rotors for automobile steering systems, automobile inductor series products, wind turbine generator magnetic pole box assemblies, linear motors, and brushless cleaner rotor assemblies; the company also produces sintered NdFeB insulation adhesive series products. These products serve industries including automotive (new energy vehicle drive motors, EPS electric power steering, ABS anti-lock braking systems, start motors, oil/water pump motors), industrial motors (robots, synchronous motors, linear motors, power tools, energy-saving elevators, oil field pumping units), consumer electronics (mobile phone linear vibration motors, voice coil motors, high-end cameras, 3C and 5G products), clean energy (permanent magnet direct-drive wind turbines), smart appliances (air conditioning, electronic controllers), medical devices (MRI), and aerospace; operations span China with exports to over 20 countries in Europe, the United States, Asia-Pacific, Korea, and Japan. Founded in 2003 and headquartered in Hefei, Anhui Province, China, the company maintains subsidiaries including Earth-Panda (Baotou) Permanent Magnet Technology Co., Ltd., Shanghai Earth Panda Science & Technology Co., Ltd., Earth-Panda (Ningguo) Permanent Magnet Technology Co., Ltd., and Earth Panda Magnet GmbH in Germany. Recent developments include the establishment of a 5,000 tons/year permanent magnet industrialization project and a 3,000 tons/year high-performance NdFeB magnetic materials project to address demand in high-end motors, robotics, and intelligent equipment amid growth in humanoid robotics, new energy, and low-altitude economy sectors; the company reported a turnaround to profitability in 2024 with net income of 31.87 million yuan after prior losses, alongside first-quarter 2025 revenue growth of 14.6% to 341 million yuan.