XHKG
0866
Market cap562mUSD
Jul 17, Last price
1.74HKD
1D
-4.40%
1Q
72.28%
Jan 2017
724.64%
IPO
18.37%
Name
China Qinfa Group Ltd
Chart & Performance
Profile
China Qinfa Group Limited, an investment holding company, engages in the mining, purchase and sale, filtering, storage, blending, shipping, and transportation of coal in the People's Republic of China. The company operates through Coal Business and Shipping Transportation segments. As of December 31, 2021, the company owned and operated five coal mines in China and one coal mine in Indonesia. It is also involved in goods transportation and logistics, and charter hire activities, as well as time charter and voyage charter of vessels. The company was founded in 1996 and is based in Wan Chai, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,600,933 -24.59% | 3,449,182 -9.09% | 3,794,039 -16.78% | |||||||
Cost of revenue | 2,329,231 | 2,871,012 | 2,828,142 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 271,702 | 578,170 | 965,897 | |||||||
NOPBT Margin | 10.45% | 16.76% | 25.46% | |||||||
Operating Taxes | 32,429 | 160,110 | 276,745 | |||||||
Tax Rate | 11.94% | 27.69% | 28.65% | |||||||
NOPAT | 239,273 | 418,060 | 689,152 | |||||||
Net income | 501,944 150.54% | 200,346 -56.12% | 456,543 -83.66% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 744,577 | 1,879,612 | 3,456,247 | |||||||
Long-term debt | 467,153 | 1,708,046 | 83,635 | |||||||
Deferred revenue | 16,392 | (548,625) | ||||||||
Other long-term liabilities | 519,019 | 653,817 | (73,307) | |||||||
Net debt | 176,375 | 3,284,926 | 2,683,885 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,460,298 | 984,432 | ||||||||
CAPEX | (1,081,452) | (731,108) | ||||||||
Cash from investing activities | (1,842,789) | (835,634) | ||||||||
Cash from financing activities | (212,072) | (307,814) | ||||||||
FCF | 108,830 | 205,553 | (256,866) | |||||||
Balance | ||||||||||
Cash | 1,025,545 | 302,732 | 855,997 | |||||||
Long term investments | 9,810 | |||||||||
Excess cash | 905,308 | 130,273 | 666,295 | |||||||
Stockholders' equity | 3,486,245 | (1,771,377) | 1,795,949 | |||||||
Invested Capital | 4,298,066 | 6,353,746 | 3,507,521 | |||||||
ROIC | 4.49% | 8.48% | 21.59% | |||||||
ROCE | 5.22% | 12.66% | 20.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,630,246 | 2,611,414 | 2,611,414 | |||||||
Price | 1.16 375.41% | 0.24 8.93% | 0.22 27.27% | |||||||
Market cap | 3,051,085 378.84% | 637,185 8.93% | 584,957 27.27% | |||||||
EV | 4,741,906 | 4,713,898 | 5,364,790 | |||||||
EBITDA | 271,702 | 1,500,878 | 1,928,936 | |||||||
EV/EBITDA | 17.45 | 3.14 | 2.78 | |||||||
Interest | 184,672 | 269,886 | ||||||||
Interest/NOPBT | 31.94% | 27.94% |