XHKG0317
Market cap3.66bUSD
Dec 23, Last price
11.14HKD
1D
2.01%
1Q
-7.63%
Jan 2017
-10.59%
Name
CSSC Offshore & Marine Engineering Group Co Ltd
Chart & Performance
Profile
CSSC Offshore & Marine Engineering (Group) Company Limited manufactures and sells marine and defense equipment in the People's Republic of China, other regions in Asia, Europe, Oceania, North America, and Africa. It offers defense equipment, including military ships, marine police equipment, and public service ships; and shipbuilding and marine products comprising feeder containerships, dredgers, offshore engineering platforms, and wind power installation platforms; and marine application business products, such as energy equipment, high end steel structures, construction machinery, environmental protection equipment, and industrial internet platforms. The company also engages in the metal and non-metallic shipbuilding, ship design, shipbuilding, design and fabrication of metal structures, ship outfitting manufacture and installation, ship removal and conversion, and ship repair activities; repair, debugging, and maintenance of shipboard equipment and system; provision of engineering and consulting, information transmission, and software and information technology services; ship leasing; and production and supply of fuel gas. The company was formerly known as Guangzhou Shipyard International Company Limited and changed its name to CSSC Offshore & Marine Engineering (Group) Company Limited in June 2015. The company was founded in 1954 and is headquartered in Guangzhou, 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 | 16,145,951 26.19% | 12,795,125 9.63% | 11,671,594 0.54% | |||||||
Cost of revenue | 15,964,997 | 13,149,548 | 11,302,753 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 180,954 | (354,423) | 368,841 | |||||||
NOPBT Margin | 1.12% | 3.16% | ||||||||
Operating Taxes | (114) | 10,960 | ||||||||
Tax Rate | 2.97% | |||||||||
NOPAT | 181,068 | (354,423) | 357,881 | |||||||
Net income | 48,068 -93.02% | 688,460 767.22% | 79,387 -97.83% | |||||||
Dividends | (123,805) | (195,064) | (234,642) | |||||||
Dividend yield | 0.34% | 0.66% | 0.71% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 843,563 | 4,340,224 | 2,866,155 | |||||||
Long-term debt | 3,556,539 | 2,459,418 | 3,528,975 | |||||||
Deferred revenue | 39,428 | 87,673 | 89,608 | |||||||
Other long-term liabilities | 420,114 | 431,884 | 466,646 | |||||||
Net debt | (23,684,741) | (18,501,725) | (13,597,953) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,311,968 | 2,015,033 | 4,365,184 | |||||||
CAPEX | (554,296) | |||||||||
Cash from investing activities | (3,143,707) | 3,471,985 | ||||||||
Cash from financing activities | (1,623,204) | 121,857 | ||||||||
FCF | 306,991 | (1,010,802) | (384,224) | |||||||
Balance | ||||||||||
Cash | 16,431,933 | 14,843,645 | 12,841,432 | |||||||
Long term investments | 11,652,910 | 10,457,722 | 7,151,652 | |||||||
Excess cash | 27,277,545 | 24,661,611 | 19,409,504 | |||||||
Stockholders' equity | 10,298,842 | 9,442,508 | 9,362,622 | |||||||
Invested Capital | 12,412,664 | 16,436,082 | 16,054,755 | |||||||
ROIC | 1.26% | 2.18% | ||||||||
ROCE | 0.77% | 1.41% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,413,506 | 1,413,506 | 1,413,506 | |||||||
Price | 25.55 23.07% | 20.76 -11.02% | 23.33 -12.23% | |||||||
Market cap | 36,115,088 23.07% | 29,344,392 -11.02% | 32,977,104 -12.23% | |||||||
EV | 15,619,816 | 14,005,341 | 22,525,222 | |||||||
EBITDA | 666,969 | 69,586 | 728,585 | |||||||
EV/EBITDA | 23.42 | 201.27 | 30.92 | |||||||
Interest | 128,128 | 153,075 | 132,093 | |||||||
Interest/NOPBT | 70.81% | 35.81% |