XHKG0295
Market cap40mUSD
Dec 24, Last price
0.02HKD
1D
0.00%
1Q
-16.00%
Jan 2017
-93.82%
Name
Kong Sun Holdings Ltd
Chart & Performance
Profile
Kong Sun Holdings Limited, an investment holding company, invests in, operates, and maintains solar power plants in the People's Republic of China. The company operates through four segments: Solar Power Plants, Liquefied Natural Gas, Financial Services, and Others. It generates and sells electricity through solar power plants. As of December 31, 2021, the company owned 17 solar power plants with a total installed capacity of approximately 529.8 megawatts in Shaanxi, Inner Mongolia, Shanxi, Hebei, Henan, Anhui, Zhejiang, Hubei, and Qinghai Provinces. It also trades in liquefied natural gas and solar energy related products; provides various loans; and leases properties, as well as offers electricity maintenance services. The company was incorporated in 1955 and is headquartered in Beijing, China. Kong Sun Holdings Limited is a subsidiary of Pohua JT Private Equity Fund L.P.
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 | 474,793 -14.56% | 555,727 -44.02% | 992,756 -32.84% | |||||||
Cost of revenue | 493,417 | 469,836 | 664,649 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (18,624) | 85,891 | 328,107 | |||||||
NOPBT Margin | 15.46% | 33.05% | ||||||||
Operating Taxes | 14,627 | 14,203 | 15,884 | |||||||
Tax Rate | 16.54% | 4.84% | ||||||||
NOPAT | (33,251) | 71,688 | 312,223 | |||||||
Net income | (335,800) 13.88% | (294,878) -68.53% | (936,973) 49.48% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,084,594 | 415,014 | 1,901,845 | |||||||
Long-term debt | 911,648 | 1,778,594 | 1,932,312 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (1,648,611) | (1,787,074) | ||||||||
Net debt | 846,784 | 1,033,903 | 2,057,350 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (167,470) | 634,256 | 1,116,335 | |||||||
CAPEX | (2,185) | (7,135) | (15,725) | |||||||
Cash from investing activities | 82,302 | 483,816 | 2,457,500 | |||||||
Cash from financing activities | 37,882 | (1,518,859) | (3,120,110) | |||||||
FCF | 670,670 | 1,708,989 | 4,539,864 | |||||||
Balance | ||||||||||
Cash | 254,778 | 301,979 | 699,574 | |||||||
Long term investments | 894,680 | 857,726 | 1,077,233 | |||||||
Excess cash | 1,125,718 | 1,131,919 | 1,727,169 | |||||||
Stockholders' equity | 2,930,038 | 4,156,377 | 4,398,710 | |||||||
Invested Capital | 3,653,263 | 4,479,428 | 5,841,539 | |||||||
ROIC | 1.39% | 3.91% | ||||||||
ROCE | 1.53% | 4.34% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 14,964,442 | 14,964,442 | 14,964,442 | |||||||
Price | 0.03 -42.86% | 0.06 -8.20% | 0.06 -31.46% | |||||||
Market cap | 478,862 -42.86% | 838,009 -8.20% | 912,831 -31.46% | |||||||
EV | 1,413,934 | 2,682,223 | 3,690,864 | |||||||
EBITDA | 106,642 | 246,913 | 631,462 | |||||||
EV/EBITDA | 13.26 | 10.86 | 5.84 | |||||||
Interest | 164,240 | 186,081 | 498,295 | |||||||
Interest/NOPBT | 216.65% | 151.87% |