XHKG0228
Market cap94mUSD
Dec 27, Last price
0.06HKD
1D
1.69%
1Q
-13.04%
Jan 2017
-31.03%
Name
China Energy Development Holdings Ltd
Chart & Performance
Profile
China Energy Development Holdings Limited, an investment holding company, engages in the exploration, development, production, and sale of natural gas. It operates through three segments: Exploration, Production, and Distribution of Natural Gas; Sales of Food and Beverages Business; and Money Lending Business. The company drills, explores for, develops, exploits, and produces oil and/or natural gas from site located in Xinjiang; and distributes natural gas through pipelines in the People's Republic of China. It is also involved in the sale of food and beverages; and provision of loans to third parties. The company was incorporated in 2001 and is headquartered in Central, Hong Kong.
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 | 332,034 2.79% | 323,028 -8.64% | 353,588 103.82% | |||||||
Cost of revenue | 190,771 | 175,098 | 194,338 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 141,263 | 147,930 | 159,250 | |||||||
NOPBT Margin | 42.54% | 45.79% | 45.04% | |||||||
Operating Taxes | 21,885 | 8,856 | 77,049 | |||||||
Tax Rate | 15.49% | 5.99% | 48.38% | |||||||
NOPAT | 119,378 | 139,074 | 82,201 | |||||||
Net income | 69,529 -16.50% | 83,265 -32.73% | 123,775 -973.32% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 145,822 | 313,866 | 91,038 | |||||||
Long-term debt | 332,942 | 289,550 | 478,766 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (288,109) | (471,155) | ||||||||
Net debt | 406,310 | 443,266 | 364,870 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 155,297 | 167,866 | 213,016 | |||||||
CAPEX | (85,891) | (240,642) | (257,840) | |||||||
Cash from investing activities | (84,872) | (240,642) | (257,840) | |||||||
Cash from financing activities | (155,454) | 52,603 | 38,294 | |||||||
FCF | 119,578 | (23,687) | (206,834) | |||||||
Balance | ||||||||||
Cash | 72,454 | 160,150 | 204,934 | |||||||
Long term investments | (1) | |||||||||
Excess cash | 55,852 | 143,999 | 187,255 | |||||||
Stockholders' equity | 22,665 | 17,427 | 69,793 | |||||||
Invested Capital | 2,184,879 | 2,312,607 | 2,278,995 | |||||||
ROIC | 5.31% | 6.06% | 3.67% | |||||||
ROCE | 6.40% | 6.35% | 6.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 13,550,999 | 13,550,999 | 13,550,999 | |||||||
Price | 0.08 -36.00% | 0.13 -17.22% | 0.15 21.77% | |||||||
Market cap | 1,084,080 -36.00% | 1,693,875 -17.22% | 2,046,201 73.60% | |||||||
EV | 1,500,381 | 2,148,246 | 2,423,555 | |||||||
EBITDA | 212,474 | 222,678 | 246,542 | |||||||
EV/EBITDA | 7.06 | 9.65 | 9.83 | |||||||
Interest | 49,176 | 54,616 | 46,278 | |||||||
Interest/NOPBT | 34.81% | 36.92% | 29.06% |