XHKG0893
Market cap16mUSD
Dec 27, Last price
0.06HKD
1D
7.41%
1Q
-15.94%
Jan 2017
-81.88%
IPO
-98.38%
Name
China Vanadium Titan Mgntte Mng Co Ltd
Chart & Performance
Profile
China Vanadium Titano-Magnetite Mining Company Limited, an investment holding company, engages in mining and ore processing activities in the People's Republic of China. It operates through three segments: High-Fe Mining Operation; Trading; and Corporate and Others. The company engages in the operation of sale of self-produced high-grade iron concentrates, and trading steel. It is also involved in the provision of facilities management services for the mining operations; and management of strategic investments. In addition, the company engages in the iron ore and gypsum ore beneficiation activities, as well as provision of mining and construction consulting, and estate management services. Further, it sells equipment and materials; and leases real estate properties. The company was founded in 2004 and is based in Causeway Bay, 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 | 784,951 8.14% | 725,869 1.55% | 714,760 46.43% | |||||||
Cost of revenue | 772,454 | 722,824 | 709,375 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,497 | 3,045 | 5,385 | |||||||
NOPBT Margin | 1.59% | 0.42% | 0.75% | |||||||
Operating Taxes | 5,032 | 4,480 | 4,641 | |||||||
Tax Rate | 40.27% | 147.13% | 86.18% | |||||||
NOPAT | 7,465 | (1,435) | 744 | |||||||
Net income | 9,697 643.63% | 1,304 -23.07% | 1,695 -89.15% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 71,724 | 95,753 | 19,885 | |||||||
Long-term debt | 57,296 | 44,831 | 77,317 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 91,317 | 15,360 | (74,612) | |||||||
Net debt | (700,952) | (811,087) | (799,368) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 95,147 | 21,316 | (18,218) | |||||||
CAPEX | (30,674) | (22,091) | (22,706) | |||||||
Cash from investing activities | (79,770) | (23,766) | (21,619) | |||||||
Cash from financing activities | (16,712) | 5,231 | (1,603) | |||||||
FCF | (1,923) | (16,917) | (47,196) | |||||||
Balance | ||||||||||
Cash | 8,038 | 9,357 | 6,436 | |||||||
Long term investments | 821,934 | 942,314 | 890,134 | |||||||
Excess cash | 790,724 | 915,378 | 860,832 | |||||||
Stockholders' equity | (1,440,599) | (376,591) | (377,629) | |||||||
Invested Capital | 2,578,025 | 1,429,640 | 1,409,878 | |||||||
ROIC | 0.37% | 0.05% | ||||||||
ROCE | 1.10% | 0.29% | 0.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,249,015 | 2,249,015 | 2,249,015 | |||||||
Price | 0.05 -38.64% | 0.09 -47.93% | 0.17 23.36% | |||||||
Market cap | 121,447 -38.64% | 197,913 -47.93% | 380,084 23.36% | |||||||
EV | (285,491) | 338,386 | 532,573 | |||||||
EBITDA | 28,728 | 14,502 | 15,490 | |||||||
EV/EBITDA | 23.33 | 34.38 | ||||||||
Interest | 8,323 | 5,965 | 5,393 | |||||||
Interest/NOPBT | 66.60% | 195.89% | 100.15% |