Data is not available at this time.
Xishui Strong Year Co., Ltd. operates primarily as a cement and clinker manufacturer, serving the construction sector within China's Inner Mongolia Autonomous Region, including key areas like Wuhai and Baotou. Its core revenue model is driven by the production and sale of these essential building materials, which are fundamental to regional infrastructure and real estate development. Beyond its primary industrial operations, the company has diversified into technology services, including network integration, hardware distribution, and software development, though these segments appear secondary to its cement business. The firm is also engaged in the research and development of energy-saving environmental protection equipment, aligning with national sustainability initiatives. Operating in a highly competitive and cyclical industry, its market position is likely regional, catering to local demand rather than national scale, with its financial services sector classification suggesting a complex corporate structure or historical business lines that may no longer be primary.
For FY 2021, the company reported revenue of CNY 105.6 million. Notably, net income was CNY 82.6 million, significantly exceeding revenue, which is an anomalous financial relationship that requires verification from primary sources. Operating cash flow was positive at CNY 37.6 million, while capital expenditures were minimal at negative CNY 6,315.
The reported diluted EPS was CNY 0.0756. The extreme disparity between revenue and net income, along with minimal capital expenditures, suggests either exceptional one-time gains, accounting adjustments, or potential data inconsistencies that must be clarified with official filings to assess true earnings power accurately.
The company held cash and equivalents of CNY 63.8 million against a total debt of CNY 160.0 million, indicating a leveraged position. This debt-to-cash ratio points to potential liquidity constraints and necessitates a deeper analysis of debt maturity profiles and interest coverage from primary financial statements.
The declared dividend per share was CNY 0.197, which is substantially higher than the reported EPS, indicating a payout that may not be sustainable from current earnings and likely draws from retained earnings or other reserves. This policy requires confirmation from historical dividend data and cash flow statements.
Reported market capitalization was zero, which is inconsistent with a listed entity and suggests the provided data may be incomplete or erroneous. The beta of 1.11 indicates stock volatility slightly above the market average, but a reliable valuation cannot be determined without accurate market data.
The company's strategic focus on cement production in a developing region and diversification into technology and environmental R&D could provide avenues for growth. However, its financial health, characterized by high debt and anomalous profitability metrics, presents significant risks that must be addressed for long-term stability.
Provided dataset requires verification against official 10-K or annual report filings from the Shanghai Stock Exchange
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |