XHKG
0117
Market cap24mUSD
May 20, Last price
0.26HKD
Name
Tianli Holdings Group Ltd
Chart & Performance
Profile
Tianli Holdings Group Limited, an investment holding company, manufactures and sells multi-layer ceramic chips (MLCC) in Mainland China, Hong Kong, and internationally. It operates through three segments: Manufacture and Sale of MLCC, Investment and Financial Services, and Other General Trading. The company also offers investment and financial services, including direct investments in debt and equity assets; asset and fund management; financial advisory services; and financial technologies. In addition, it trades in electronic components and commodities, such as metals, minerals, and petroleum products, as well as holds properties. The company was formerly known as EYANG Holdings (Group) Co., Limited and changed its name to Tianli Holdings Group Limited in July 2016. Tianli Holdings Group Limited was incorporated in 2007 and is headquartered in Central, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 547,999 12.29% | 488,016 35.04% | 361,377 -34.12% | |||||||
Cost of revenue | 635,421 | 581,626 | 506,525 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (87,422) | (93,610) | (145,148) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 10,421 | 28,260 | (3,256) | |||||||
Tax Rate | ||||||||||
NOPAT | (97,843) | (121,870) | (141,892) | |||||||
Net income | (153,367) -30.96% | (222,148) 243.25% | (64,719) -194.04% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,049,474 | 725,028 | 433,143 | |||||||
Long-term debt | 325,980 | 371,404 | 301,405 | |||||||
Deferred revenue | 4,144 | 5,111 | ||||||||
Other long-term liabilities | 17,281 | |||||||||
Net debt | 848,321 | 651,627 | 415,900 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,514) | (9,366) | ||||||||
CAPEX | (329,845) | (358,658) | ||||||||
Cash from investing activities | (332,559) | (275,294) | ||||||||
Cash from financing activities | 307,176 | 286,723 | ||||||||
FCF | (103,357) | (157,095) | (565,207) | |||||||
Balance | ||||||||||
Cash | 107,442 | 403,773 | 218,351 | |||||||
Long term investments | 419,691 | 41,032 | 100,297 | |||||||
Excess cash | 499,733 | 420,404 | 300,579 | |||||||
Stockholders' equity | 517,600 | (31,615) | 108,845 | |||||||
Invested Capital | 1,404,344 | 1,789,356 | 1,483,316 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 744,750 | 744,750 | 744,750 | |||||||
Price | 0.22 -37.14% | 0.35 -33.96% | 0.53 -1.85% | |||||||
Market cap | 163,845 -37.14% | 260,662 -33.96% | 394,718 -1.85% | |||||||
EV | 1,012,166 | 912,290 | 814,262 | |||||||
EBITDA | (87,422) | (20,861) | (71,577) | |||||||
EV/EBITDA | ||||||||||
Interest | 34,224 | 24,420 | ||||||||
Interest/NOPBT |