XHKG0182
Market cap523mUSD
Dec 23, Last price
0.51HKD
1D
0.00%
1Q
-5.56%
Jan 2017
25.93%
Name
Concord New Energy Group Ltd
Chart & Performance
Profile
Concord New Energy Group Limited, an investment holding company, engages in the generation of power in the People's Republic of China and internationally. The company operates through Power Generation, Intelligent Operation and Maintenance, and Others segments. It is involved in the investment, engineering, procurement, construction, operation, and maintenance of wind and solar power plants; and provision of design, technical, and consultancy services. The company also engages in the sale of solar and new energy equipment; design, research, and exploitation of power systems; leasing of equipment; and investment and operation of solar and wind power plants. In addition, it provides finance lease services and energy internet services. The company sells its electric power to external power grid companies. As of December 31, 2021, it had 70 grid-connected wind and photovoltaic power plants with a total installed capacity of approximately 3,708 megawatts, which include 54 wind power plants with an installed capacity of 3,313 megawatts, as well as 16 photovoltaic power plants with an installed capacity of 394 megawatts. The company was formerly known as China Windpower Group Limited and changed its name to Concord New Energy Group Limited in March 2015. The company was founded in 2006 and is based in Admiralty, Hong Kong.
Valuation
Title CNY 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 | 2,588,646 -3.39% | 2,679,368 22.74% | 2,183,048 9.11% | |||||||
Cost of revenue | 1,593,619 | 1,529,685 | 1,223,098 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 995,027 | 1,149,683 | 959,950 | |||||||
NOPBT Margin | 38.44% | 42.91% | 43.97% | |||||||
Operating Taxes | 153,825 | 227,840 | 121,733 | |||||||
Tax Rate | 15.46% | 19.82% | 12.68% | |||||||
NOPAT | 841,202 | 921,843 | 838,217 | |||||||
Net income | 963,774 10.55% | 871,817 10.70% | 787,534 16.95% | |||||||
Dividends | (278,487) | (231,315) | (208,857) | |||||||
Dividend yield | 5.14% | 3.79% | 3.04% | |||||||
Proceeds from repurchase of equity | (301,001) | (239,451) | 4,660,248 | |||||||
BB yield | 5.56% | 3.92% | -67.74% | |||||||
Debt | ||||||||||
Debt current | 1,890,918 | 2,346,600 | 1,416,309 | |||||||
Long-term debt | 14,958,707 | 11,817,948 | 10,261,288 | |||||||
Deferred revenue | 15,467 | 22,330 | ||||||||
Other long-term liabilities | 1,120,969 | 745,976 | 541,364 | |||||||
Net debt | 11,394,231 | 8,325,636 | 6,307,265 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,580,634 | 2,400,050 | 1,293,860 | |||||||
CAPEX | (4,195,185) | (4,363,320) | (3,133,510) | |||||||
Cash from investing activities | (4,587,639) | (3,771,645) | (1,950,110) | |||||||
Cash from financing activities | 1,973,670 | 1,277,304 | 1,890,956 | |||||||
FCF | (2,214,377) | (2,144,683) | (1,188,713) | |||||||
Balance | ||||||||||
Cash | 2,599,916 | 3,609,880 | 3,520,470 | |||||||
Long term investments | 2,855,478 | 2,229,032 | 1,849,862 | |||||||
Excess cash | 5,325,962 | 5,704,944 | 5,261,180 | |||||||
Stockholders' equity | 5,771,866 | 5,267,773 | 4,518,609 | |||||||
Invested Capital | 20,922,739 | 17,539,141 | 15,138,224 | |||||||
ROIC | 4.37% | 5.64% | 6.00% | |||||||
ROCE | 3.79% | 5.02% | 4.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,463,532 | 8,842,591 | 8,389,959 | |||||||
Price | 0.64 -7.25% | 0.69 -15.85% | 0.82 74.47% | |||||||
Market cap | 5,416,660 -11.22% | 6,101,388 -11.31% | 6,879,766 59.60% | |||||||
EV | 16,963,269 | 14,690,169 | 13,335,644 | |||||||
EBITDA | 1,728,191 | 1,741,806 | 1,448,528 | |||||||
EV/EBITDA | 9.82 | 8.43 | 9.21 | |||||||
Interest | 644,165 | 546,316 | 446,120 | |||||||
Interest/NOPBT | 64.74% | 47.52% | 46.47% |