Intco Recycling Resources Co., Ltd. Class A

Intco Recycling Resources Co., Ltd. Class A

SSSE:688087
27.05
CNY
+0.70
(+2.66%)
6.49BMarket Cap
Oct 30Next Earn
Intco Recycling Resources Co., Ltd. Class A
SSE:688087
(Shanghai Stock Exchange)

Recent

price

27.05

P/E

ratio

- -

div

yld

1.49%

ROIC.AI

2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
CNY
7.55
8.72
9.46
12.23
12.51
11.05
13.18
15.7
18.99
- -
Revenue per Share
0.5
0.65
0.71
1.56
1.51
1.24
1.05
1.65
1.53
- -
Basic EPS, GAAP
-0.38
-0.33
-0.12
0.49
0.07
-1.93
0.17
0.09
1.07
- -
Free Cash Flow per Basic Share
0.05
0.09
0.12
0.06
0.02
0.17
0.28
0.49
0.52
0.4
Dividend per Share
3.64
4.3
5.17
6.92
9.94
11.02
11.92
13.54
14.55
15.24
Book Value per Share
3.21
3.65
4.52
6.23
9.45
10.47
11.05
12.67
13.59
14.32
Tangible Book Value per Share
135
135
135
139
159
186
186
186
187
184
Basic Weighted Avg Shares
1,017
1,175
1,273
1,699
1,990
2,056
2,455
2,924
3,546
- -
Sales/Revenue/Turnover
8.33
8.92
100
16.88
14
9.57
8.37
8.56
10.19
- -
Operating Margin (%)
35
46
24
58
65
83
105
121
145
- -
Depreciation Expense
67
88
95
217
240
231
196
307
286
- -
Net Income, GAAP
1.55
2.36
9.12
9.25
10
9.71
9.38
4.19
2.81
- -
Effective Tax Rate (%)
6.62
7.45
7.48
12.79
12.05
11.22
7.97
10.51
8.06
- -
Profit Margin (%)
51
180
77
255
979
750
732
1,010
-483
-1,357
Working Capital
- -
147
25
11
38
61
2
508
570
569
LT Debt
489
578
704
967
1,850
2,077
2,239
2,534
2,823
2,958
Total Equity
- -
11.4
9.87
20.97
15.62
10.09
6.52
7.25
4.97
- -
Return on Invested Capital (%)
- -
12.79
11.34
21.5
16.25
10.65
7.21
8.51
6.32
- -
Return on Capital (%)
- -
16.41
14.85
26.01
17.02
11.75
9.07
12.88
10.67
- -
Return on Common Equity (%)

Capital Structure

CNY

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
3,249
3,192
3,360
LT Borrowings
570
534
560
LT Finance Leases
- -
- -
8
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
194
194
194
Market Capitalization
5,981
7,510
6,485

Working Capital

CNY

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
3,476
3,692
2,936
Cash, Cash Equivalents & STI
2,393
2,453
1,516
Accounts Receivable, Net
576
632
753
Inventories
323
368
375
Total Current Liabilities
3,960
3,991
4,293
Payables & Accruals
- -
- -
- -
ST Debt
3,249
3,192
3,360
Deferred Revenue
- -
- -
- -

Growth Rates

CNY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
27.2%
11.4%
Free Cash Flow
- -
-486.57%
1,159.37%
Net Income, GAAP
- -
8.28%
-7.02%
Sales/Revenue/Turnover
- -
16.05%
21.29%
Total Cash Common Dividend
- -
198.9%
7.81%

Quarterly Revenue

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
633
801
797
692
2,924
2025
793
873
- -
963
3,546
2026
1,020
1,126
- -
- -
- -

Quarterly Earnings Per Share

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.39
0.44
0.21
0.61
1.65
2025
0.39
0.39
- -
0.32
1.53
2026
0.28
0.55
- -
- -
- -

Quarterly Dividends Per Share

CNY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.08
0.08
0.26
0.06
0.49
2025
0.07
0.18
- -
-0.03
0.52
2026
0.15
0.28
- -
- -
- -
Business
Shandong Intco Recycling Resources Co., Ltd. engages in the recycling, regeneration, and utilization of renewable plastic resources, with a primary focus on expanded polystyrene (EPS) foam recycling. Founded in 2002 and headquartered in Zibo, Shandong Province, China, the company operates five major manufacturing bases across Shandong, Shanghai, Jiangsu, Anhui, and Malaysia. Its core products and services include EPS foam compactor machines; recycled EPS pellets; recycled products made from polystyrene such as decorative and picture frame moldings, picture frames, and mirrors; recycled PET products; and construction materials derived from recycled plastics. The company also offers recycling services encompassing collection, sorting, processing, and sales of recycled raw materials, operating a vertically integrated supply chain to maximize recycling efficiency. In recent years, Shandong Intco Recycling has expanded its product lines to include sustainable products like home decoration items and construction materials made from recycled EPS. The firm processes over 300,000 tons of EPS waste annually and has increased its recycling capacity by acquiring new recycling facilities, boosting production output by approximately 30% in 2023. It continues to invest heavily in recycling technology innovations and advanced processing equipment such as shredders, extruders, and pelletizers. In 2024, the company showcased innovations at the Chinaplas exhibition, highlighting its commitment to industrial leadership in recycled plastics. Its revenue exceeded ¥2.5 billion as of 2022, reflecting strong growth fueled by expanding domestic and international markets. Strategic initiatives include partnerships with over 2,500 suppliers and customers worldwide, enabling the company to promote circular economy practices and sustainability awareness globally. Shandong Intco Recycling’s ESG and sustainability efforts have earned it multiple corporate governance awards, and it aims to recycle 50% of polystyrene products by 2025, contributing significantly to carbon emissions reduction. The company is committed to ongoing capacity expansion, targeting a 30% increase in recycling volumes within the next five years, aligning with China's environmental policies. Its global footprint encompasses Asia and export markets in Europe and America, positioning it as a leading player in the high-tech recycled materials sector. In summary, Shandong Intco Recycling Resources Co., Ltd. is a leading manufacturer and recycler of EPS and other plastic waste through innovative recycling technologies and sustainable product offerings. Its comprehensive product portfolio, geographic presence, and recent strategic expansions underscore its role as a major participant in the global circular economy and environmental sustainability sector. The company continues to invest in technology and capacity enhancements, driving industry growth while maintaining strong financial performance and operational excellence.