XHKG0564
Market cap2.18bUSD
Dec 23, Last price
10.16HKD
1D
0.99%
1Q
6.72%
Jan 2017
150.86%
IPO
7.29%
Name
Zhengzhou Coal Mining Machinery Group Co Ltd
Chart & Performance
Profile
Zhengzhou Coal Mining Machinery Group Company Limited, together with its subsidiaries, manufactures and sells coal mining and excavating equipment in the People's Republic of China, Germany, and internationally. It operates through Manufacture of Coal Mining Machinery and Manufacture of Auto Parts segments. The company engages in the manufacture of hydraulic products; trading of raw materials; commercial factoring activities; and research and development, manufacture, sale, and service of auto parts. It is also involved in the hotel management and construction services; sale of molding and metal materials; the provision of aftermarket service of mining machinery, software and IT services, and technology services; and research, development, and manufacture of mining products. Zhengzhou Coal Mining Machinery Group Company Limited was founded in 1958 and is based in Zhengzhou, 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 | 36,423,236 13.67% | 32,043,306 9.39% | 29,293,527 10.46% | |||||||
Cost of revenue | 32,265,117 | 27,890,079 | 25,597,752 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,158,119 | 4,153,227 | 3,695,775 | |||||||
NOPBT Margin | 11.42% | 12.96% | 12.62% | |||||||
Operating Taxes | 616,668 | 462,073 | 553,448 | |||||||
Tax Rate | 14.83% | 11.13% | 14.98% | |||||||
NOPAT | 3,541,452 | 3,691,154 | 3,142,328 | |||||||
Net income | 3,273,963 28.99% | 2,538,235 30.31% | 1,947,785 57.19% | |||||||
Dividends | (773,533) | (372,525) | ||||||||
Dividend yield | 3.95% | 1.86% | ||||||||
Proceeds from repurchase of equity | (142,370) | |||||||||
BB yield | 0.63% | |||||||||
Debt | ||||||||||
Debt current | 662,058 | 3,407,527 | 1,277,258 | |||||||
Long-term debt | 8,567,863 | 6,814,975 | 6,921,051 | |||||||
Deferred revenue | 210,443 | 139,270 | ||||||||
Other long-term liabilities | 757,013 | 577,571 | 771,789 | |||||||
Net debt | (5,625,684) | (333,869) | 921,383 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,056,775 | 2,256,467 | 2,955,260 | |||||||
CAPEX | (1,081,998) | |||||||||
Cash from investing activities | (1,310,197) | |||||||||
Cash from financing activities | (1,491,555) | 1,634,165 | ||||||||
FCF | 3,680,874 | 1,037,550 | 1,938,231 | |||||||
Balance | ||||||||||
Cash | 12,193,373 | 10,556,370 | 7,276,926 | |||||||
Long term investments | 2,662,231 | |||||||||
Excess cash | 13,034,442 | 8,954,205 | 5,812,250 | |||||||
Stockholders' equity | 15,500,252 | 13,540,249 | 11,220,457 | |||||||
Invested Capital | 17,877,388 | 19,050,926 | 17,479,975 | |||||||
ROIC | 19.18% | 20.21% | 18.59% | |||||||
ROCE | 13.45% | 14.66% | 15.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,774,075 | 1,755,901 | 1,732,550 | |||||||
Price | 12.65 13.35% | 11.16 -3.71% | 11.59 6.04% | |||||||
Market cap | 22,442,045 14.52% | 19,595,858 -2.41% | 20,080,255 5.81% | |||||||
EV | 18,319,477 | 20,093,003 | 21,857,125 | |||||||
EBITDA | 5,303,651 | 5,056,267 | 4,746,048 | |||||||
EV/EBITDA | 3.45 | 3.97 | 4.61 | |||||||
Interest | 371,221 | 283,025 | 253,465 | |||||||
Interest/NOPBT | 8.93% | 6.81% | 6.86% |