XHKG0217
Market cap82mUSD
Dec 23, Last price
0.11HKD
1D
1.89%
1Q
31.71%
Jan 2017
-81.38%
Name
China Chengtong Development Group Ltd
Chart & Performance
Profile
China Chengtong Development Group Limited, an investment holding company, engages in the bulk commodity trading, property development and investment, leasing, marine recreation, and hotel businesses in the People's Republic of China. It operates through four segments: Leasing; Bulk Commodity Trade; Property Development and Investment; and Marine Recreation Services and Hotel. The Leasing segment provides leasing services, including finance lease, sale and leaseback, and operating lease. The Bulk Commodity Trade segment trades in coal, steel, and chemical products. The Property Development and Investment segment holds land for property development projects, as well as investment properties for appreciation; and provides rental services. The Marine Recreation Services and Hotel segment offers marine recreation, hotel, and travel agency services. The company is based in Wanchai, Hong Kong. China Chengtong Development Group Limited is a subsidiary of World Gain Holdings Limited.
Valuation
Title HKD 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 | 740,011 -42.07% | 1,277,390 8.93% | 1,172,679 25.87% | |||||||
Cost of revenue | 556,589 | 1,158,189 | 1,023,938 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 183,422 | 119,201 | 148,741 | |||||||
NOPBT Margin | 24.79% | 9.33% | 12.68% | |||||||
Operating Taxes | 53,084 | 44,943 | 64,120 | |||||||
Tax Rate | 28.94% | 37.70% | 43.11% | |||||||
NOPAT | 130,338 | 74,258 | 84,621 | |||||||
Net income | 68,003 -10.60% | 76,066 -27.02% | 104,222 -14.13% | |||||||
Dividends | (23,262) | (32,209) | (23,425) | |||||||
Dividend yield | 4.44% | 4.10% | 2.23% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,187,433 | 3,548,421 | 2,692,397 | |||||||
Long-term debt | 3,235,475 | 2,668,126 | 1,735,737 | |||||||
Deferred revenue | 2,668,126 | 1,732,639 | ||||||||
Other long-term liabilities | 333,191 | (2,663,727) | (1,732,639) | |||||||
Net debt | 4,691,987 | 538,041 | (1,085,596) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (375,246) | (2,433,121) | (3,481,880) | |||||||
CAPEX | (337) | (456,077) | (5,215) | |||||||
Cash from investing activities | 72,996 | (441,814) | 30,834 | |||||||
Cash from financing activities | 535,233 | 2,035,265 | 3,957,363 | |||||||
FCF | 908,775 | (1,521,696) | (1,157,214) | |||||||
Balance | ||||||||||
Cash | 726,265 | 595,267 | 1,454,522 | |||||||
Long term investments | 4,656 | 5,083,239 | 4,059,208 | |||||||
Excess cash | 693,920 | 5,614,636 | 5,455,096 | |||||||
Stockholders' equity | 2,606,938 | 2,941,744 | 3,148,196 | |||||||
Invested Capital | 7,915,288 | 6,184,354 | 4,382,920 | |||||||
ROIC | 1.85% | 1.41% | 3.24% | |||||||
ROCE | 2.12% | 1.30% | 1.96% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,952,885 | 5,952,885 | 5,857,209 | |||||||
Price | 0.09 -33.33% | 0.13 -26.26% | 0.18 3.47% | |||||||
Market cap | 523,854 -33.33% | 785,781 -25.05% | 1,048,440 4.54% | |||||||
EV | 5,220,901 | 1,332,143 | (30,057) | |||||||
EBITDA | 289,475 | 159,192 | 191,679 | |||||||
EV/EBITDA | 18.04 | 8.37 | ||||||||
Interest | 31,077 | 17,357 | 8,901 | |||||||
Interest/NOPBT | 16.94% | 14.56% | 5.98% |