XHKG0196
Market cap144mUSD
Dec 23, Last price
0.13HKD
1D
-0.79%
1Q
54.32%
Jan 2017
-83.55%
IPO
-96.03%
Name
Honghua Group Ltd
Chart & Performance
Profile
Honghua Group Limited, an investment holding company, engages in the research, design, manufacture, setting, and sale of land rigs, related parts, and components. It operates through Land Drilling Rigs; Parts and Components and Others; Drilling Engineering Services; and Fracturing segments. The company designs and manufactures mast and substructures, as well as hoisting, rotating, high- and low-pressure mud, and auxiliary system parts for rigs; manufactures and assembles rig electrical equipment, including VFD systems, SCR systems, MCC systems, drilling motors, well site circuitry and lighting systems, etc.; and manufactures mud tanks, solids control equipment, drill floor tools, mud manifolds and personnel camps, etc. It also offers various oil and gas engineering services, including well drilling, directional drilling, and seismic services for CNOOC, SHELL, MOGE, PTTEP, NOBEL, etc. In addition, the company provides direct financing lease, operating leasing, sale and leaseback, sublease, and trust and joint lease financing services. Further, it manufactures panels of drilling rigs; trades in drilling rigs and related parts; designs and manufactures offshore drilling modules; and provides technical support, and drilling and fracturing engineering services, as well as after-sales service covering rig installation, commissioning, and solution. The company operates in the People's Republic of China, the Americas, the Middle East, Europe, and Africa, as well as Central, South, and South East Asia. Honghua Group Limited was founded in 1997 and is headquartered in Chengdu, the People's Republic of China.
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 | 5,473,234 22.28% | 4,476,104 52.42% | 2,936,604 -25.31% | |||||||
Cost of revenue | 5,717,850 | 4,711,144 | 3,361,809 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (244,616) | (235,040) | (425,205) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 8,259 | 328 | (11,343) | |||||||
Tax Rate | ||||||||||
NOPAT | (252,875) | (235,368) | (413,862) | |||||||
Net income | (386,597) -38.16% | (625,111) -14.84% | (734,001) -1,578.05% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 814,614 | |||||||||
BB yield | -107.06% | |||||||||
Debt | ||||||||||
Debt current | 2,347,751 | 4,352,910 | 5,164,621 | |||||||
Long-term debt | 2,194,416 | 726,672 | 118,177 | |||||||
Deferred revenue | 17,306 | 12,550 | 21,779 | |||||||
Other long-term liabilities | 78,197 | 136,795 | ||||||||
Net debt | 3,613,432 | 4,361,358 | 4,362,680 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 62,044 | (226,010) | (983,431) | |||||||
CAPEX | (114,169) | (94,072) | (76,534) | |||||||
Cash from investing activities | (51,425) | 71,439 | 8,743 | |||||||
Cash from financing activities | 195,356 | 25,262 | 730,691 | |||||||
FCF | (227,777) | 267,227 | (1,182,085) | |||||||
Balance | ||||||||||
Cash | 804,199 | 722,239 | 730,026 | |||||||
Long term investments | 124,536 | (4,015) | 190,092 | |||||||
Excess cash | 655,073 | 494,419 | 773,288 | |||||||
Stockholders' equity | (494,250) | (876,191) | (321,295) | |||||||
Invested Capital | 8,599,436 | 9,147,312 | 9,398,706 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 6,980,688 | 5,294,906 | 5,294,906 | |||||||
Price | 0.11 -54.39% | 0.24 -13.09% | 0.28 12.24% | |||||||
Market cap | 760,895 -39.87% | 1,265,483 -13.09% | 1,456,099 12.24% | |||||||
EV | 4,571,860 | 5,857,042 | 6,027,539 | |||||||
EBITDA | 80,164 | 98,960 | (244,352) | |||||||
EV/EBITDA | 57.03 | 59.19 | ||||||||
Interest | 215,754 | 211,473 | 228,347 | |||||||
Interest/NOPBT |