XHKG0133
Market cap279mUSD
Dec 23, Last price
14.28HKD
1D
-1.11%
1Q
23.96%
Jan 2017
23.96%
Name
China Merchants China Direct Investments Ltd
Chart & Performance
Profile
China Merchants China Direct Investments Ltd. specializes in investments in financial services, culture and media, manufacturing, real estate. The fund primarily invests in companies based in China. It prefers to invest in not more than $10 million in high-tech projects including through initial public offerings and/ or pre-listing placements. The fund also invest around 10 percent of its net asset value in listed shares, including China concept shares, H Shares & B Shares. The fund as a direct investment fund backed up by China Merchants Group.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 10,386 -105.62% | (184,814) -393.38% | 62,996 -56.12% | |||||||
Cost of revenue | 11,480 | 11,574 | 19,975 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,094) | (196,387) | 43,021 | |||||||
NOPBT Margin | 106.26% | 68.29% | ||||||||
Operating Taxes | (6,820) | (43,217) | 18,815 | |||||||
Tax Rate | 43.74% | |||||||||
NOPAT | 5,726 | (153,170) | 24,205 | |||||||
Net income | 5,726 -103.74% | (153,170) -732.80% | 24,205 -73.04% | |||||||
Dividends | (10,663) | (21,327) | (12,187) | |||||||
Dividend yield | 0.91% | 1.71% | 0.85% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 106,892 | |||||||||
Net debt | (691,942) | (715,560) | (1,004,015) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (5,814) | 12,689 | (12,726) | |||||||
CAPEX | ||||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | (10,663) | (21,327) | (12,187) | |||||||
FCF | 3,345 | (153,170) | 24,205 | |||||||
Balance | ||||||||||
Cash | 92,685 | 59,306 | 100,686 | |||||||
Long term investments | 599,258 | 656,253 | 903,329 | |||||||
Excess cash | 691,423 | 724,801 | 1,000,865 | |||||||
Stockholders' equity | 557,940 | 571,570 | 805,697 | |||||||
Invested Capital | 134,120 | 115,903 | 174,007 | |||||||
ROIC | 4.58% | 14.80% | ||||||||
ROCE | 4.39% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 152,333 | 152,333 | 152,333 | |||||||
Price | 7.69 -5.99% | 8.18 -12.61% | 9.36 0.86% | |||||||
Market cap | 1,171,441 -5.99% | 1,246,084 -12.61% | 1,425,837 0.86% | |||||||
EV | 479,499 | 530,524 | 421,822 | |||||||
EBITDA | (1,094) | (196,387) | 43,021 | |||||||
EV/EBITDA | 9.81 | |||||||||
Interest | ||||||||||
Interest/NOPBT |