XHKG0451
Market cap80mUSD
Dec 27, Last price
0.45HKD
1D
1.14%
1Q
15.58%
Jan 2017
-2.20%
Name
GCL New Energy Holdings Ltd
Chart & Performance
Profile
GCL New Energy Holdings Limited, an investment holding company, develops, constructs, operates, and manages solar power plants in the People's Republic of China, the United States, and internationally. The company is also involved in the research and development of hydrogen and related businesses. As of December 31, 2021, it owned 47 solar power plants with an aggregate installed capacity of 1,051 megawatts. The company was formerly known as Same Time Holdings Limited and changed its name to GCL New Energy Holdings Limited in May 2014. GCL New Energy Holdings Limited was founded in 1982 and is based in Kowloon, Hong Kong.
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 | 831,520 -10.50% | 929,057 -67.34% | 2,844,899 -42.35% | |||||||
Cost of revenue | 866,331 | 1,032,494 | 1,741,914 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (34,811) | (103,437) | 1,102,985 | |||||||
NOPBT Margin | 38.77% | |||||||||
Operating Taxes | 15,150 | 18,911 | 47,044 | |||||||
Tax Rate | 4.27% | |||||||||
NOPAT | (49,961) | (122,348) | 1,055,941 | |||||||
Net income | (1,165,641) -9.53% | (1,288,381) 129.36% | (561,724) -53.88% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 269,716 | 759,486 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 141,335 | 472,037 | 1,622,392 | |||||||
Long-term debt | 547,669 | 4,315,360 | 5,361,498 | |||||||
Deferred revenue | 335,266 | 343,979 | 327,850 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (1,459,013) | 2,510,012 | 5,000,062 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 393,279 | 1,258,318 | 602,584 | |||||||
CAPEX | (516,043) | (724,870) | (2,973,091) | |||||||
Cash from investing activities | 1,571,540 | 1,535,526 | 381,626 | |||||||
Cash from financing activities | (2,260,372) | (2,587,675) | (1,564,347) | |||||||
FCF | 5,768,592 | 3,152,588 | 22,402,981 | |||||||
Balance | ||||||||||
Cash | 555,395 | 797,125 | 586,050 | |||||||
Long term investments | 1,592,622 | 1,480,260 | 1,397,778 | |||||||
Excess cash | 2,106,441 | 2,230,932 | 1,841,583 | |||||||
Stockholders' equity | (721,479) | (542,418) | 754,711 | |||||||
Invested Capital | 6,603,203 | 11,347,431 | 13,095,531 | |||||||
ROIC | 4.31% | |||||||||
ROCE | 7.96% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 1,167,436 | 1,053,688 | 1,053,688 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 226,663 | 217,243 | 2,024,824 | |||||||
EV/EBITDA | ||||||||||
Interest | 443,883 | 571,543 | 1,578,409 | |||||||
Interest/NOPBT | 143.10% |