Loading…
Employees: 5,323
Size Intco Recycling Resources (688087.SS) is a China Materials company (Industrial Specialties) with a market value of $1.01B, the 2279th largest of 4,839 China companies the cockpit tracks. Shares closed at CN¥34.88 on 6 Nov 2026.
Performance Over six months the shares fell 25.3%, against -13.7% for the median peer and -16.4% for the China market (cap-weighted) — 9th lowest of 21 in its peer set.
Growth Revenue grew 28.8% over the last twelve months (peer median +6.3%); the operating margin is 12.1% (peer median 6.9%).
Valuation It trades at 22.0× forward earnings against a peer median of 13.5× (4th most expensive of 15).
Price implies For today's price to make sense, revenue must grow about 1% a year for seven years (Req g). Recent delivered growth is +16%, so the hurdle is -15 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 3.1 points above its cost of capital (5.2% WACC).
Next results Next results expected around 21 Apr 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | CN¥4.21B | CN¥3.54B | CN¥2.91B | CN¥2.45B | CN¥2.05B |
| Revenue growth | — | +21% | +19% | +20% | — |
| Gross profit | CN¥1.22B | CN¥815M | CN¥671M | CN¥594M | CN¥517M |
| EBITDA | n/a | CN¥474M | CN¥343M | CN¥286M | CN¥260M |
| Net income | CN¥101M | CN¥286M | CN¥307M | CN¥196M | CN¥231M |
| Free cash flow | CN¥325M | CN¥236M | CN¥20.1M | CN¥31.5M | -CN¥359M |
| Capital expenditure | CN¥369M | CN¥368M | CN¥282M | CN¥261M | CN¥513M |
| Total debt | CN¥4.10B | CN¥3.90B | CN¥2.44B | CN¥1.37B | CN¥497M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 688087.SS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | +10.9% | -7.9% | highest of 21 |
| 6-month return | -25.3% | -13.7% | 9th lowest of 21 |
| Distance from 52-week high | -26.2% | -32.3% | 10th highest of 21 |
| Revenue growth (TTM) | +28.8% | +6.3% | highest of 21 |
| Operating margin | 12.1% | 6.9% | 7th highest of 21 |
| Forward P/E | 22.0× | 13.5× | 4th most expensive of 15 |
| Growth the price implies (Req g, 7 yrs) | 0.5% | 9.5% | 6th least demanding of 15 |
| Growth delivered (Del g) | +15.8% | +6.7% | 4th highest of 15 |
| Hurdle (Req g minus delivered) | -15.3 pp | +2.5 pp | 3rd least demanding of 15 |
| ROIC minus cost of capital | +3.1 pp | -0.9 pp | 7th highest of 21 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Intco Recycling Resources 688087.SS | China | $1.01B | -25% | +29% | 12% | 22.0× | 0.5% | +15.8% |
| ZJMI Environmental Energy 603071.SS | China | $1.00B | -15% | -4% | 3% | 9.2× | n/a | n/a |
| ELANTAS Beck India ELANTAS.NS | India | $999M | +23% | +19% | 21% | n/a | 32.4% | +17.2% |
| Chugoku Marine Paints,Ltd 4617.T | Japan | $1.04B | +4% | +10% | 13% | 12.8× | 0.0% | +11.1% |
| SK Kaken 4628.T | Japan | $1.04B | +2% | +9% | 13% | n/a | -19.4% | +5.2% |
| Morgan Advanced Materials MGAM.L | United Kingdom | $981M | +22% | -6% | 9% | 14.6× | 9.4% | +1.8% |
| Xinjiang Tianye 600075.SS | China | $1.04B | -41% | -10% | -3% | n/a | n/a | n/a |
| Nitta 5186.T | Japan | $1.05B | +36% | +5% | 7% | 10.8× | 10.6% | +3.1% |
| Guangdong Tloong Technology 300063.SZ | China | $946M | -26% | +21% | 2% | n/a | 25.0% | -6.6% |
| Jiangxi Guotai 603977.SS | China | $914M | -29% | +15% | 9% | 14.2× | n/a | n/a |
| Xinjiang Xuefeng Sci-Tech (Group) 603227.SS | China | $1.14B | -17% | -8% | 12% | 10.3× | -7.6% | +22.0% |
| Hainan Development Holdings Nanhai 002163.SZ | China | $892M | -44% | -9% | -3% | 37.0× | n/a | n/a |
| Mattr MATR.TO | Canada | $879M | +108% | +25% | 7% | 15.6× | 5.8% | +1.5% |
| PCBL Chemical PCBL.NS | India | $1.16B | -8% | +6% | 8% | 23.5× | 27.6% | +25.1% |
| TOCALO 3433.T | Japan | $864M | -26% | +6% | 23% | 11.8× | n/a | n/a |
| ZETTA 002256.SZ | China | $843M | -40% | +25% | -5% | n/a | n/a | n/a |
| Shenma Industry 600810.SS | China | $838M | -33% | -9% | 0% | 28.6× | 9.7% | +7.1% |
| Sinosteel Engineering & Technology 000928.SZ | China | $1.22B | -13% | +4% | 5% | 11.9× | -15.6% | -1.3% |
| Suzhou Xinguangyi Electronics 301687.SZ | China | $831M | -34% | +7% | 19% | n/a | 42.9% | +11.3% |
| Hubei Huitian New Materials 300041.SZ | China | $820M | -13% | +15% | 6% | 19.3× | 10.3% | +15.5% |
| artience 4634.T | Japan | $1.25B | +18% | +7% | 6% | 9.3× | -3.9% | +6.3% |