XHKG0987
Market cap33mUSD
Dec 23, Last price
0.10HKD
1D
0.00%
1Q
-5.50%
Jan 2017
-68.31%
Name
China Renewable Energy Investment Ltd
Chart & Performance
Profile
China Renewable Energy Investment Limited, an investment holding company, engages in the renewable energy business in the People's Republic of China. As of December 31, 2021, the company operated eight wind farms and one distributed solar project with the power generating capacity of 738 megawatts in Hebei, Heilongjiang, Gansu, Inner Mongolia, Henan, and Zhejiang provinces. It also offers human resources management services. The company was formerly known as Hong Kong Energy (Holdings) Limited and changed its name to China Renewable Energy Investment Limited in June 2011. The company was incorporated in 2002 and is headquartered in Tsim Sha Tsui, Hong Kong. China Renewable Energy Investment Limited is a subsidiary of HKC (Holdings) Limited.
Valuation
Title HKD 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 | 181,337 -8.04% | 197,184 -21.21% | 250,255 21.41% | |||||||
Cost of revenue | 166,597 | 161,956 | 167,256 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 14,740 | 35,228 | 82,999 | |||||||
NOPBT Margin | 8.13% | 17.87% | 33.17% | |||||||
Operating Taxes | 4,277 | 7,323 | 13,823 | |||||||
Tax Rate | 29.02% | 20.79% | 16.65% | |||||||
NOPAT | 10,463 | 27,905 | 69,176 | |||||||
Net income | 23,281 -25.17% | 31,111 -72.55% | 113,354 31.57% | |||||||
Dividends | (12,531) | (12,531) | (22,556) | |||||||
Dividend yield | 4.39% | 2.54% | 2.69% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 43,339 | 309,643 | 334,869 | |||||||
Long-term debt | 244,461 | 296,257 | 419,607 | |||||||
Deferred revenue | 296,257 | 419,607 | ||||||||
Other long-term liabilities | (296,257) | (419,607) | ||||||||
Net debt | (700,663) | (506,946) | (424,744) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 132,194 | 182,993 | 183,416 | |||||||
CAPEX | (16,579) | (8,271) | (17,712) | |||||||
Cash from investing activities | 157,294 | (8,074) | (13,231) | |||||||
Cash from financing activities | (353,494) | (130,182) | (153,559) | |||||||
FCF | 314,937 | 429,060 | 106,566 | |||||||
Balance | ||||||||||
Cash | 164,290 | 232,414 | 197,182 | |||||||
Long term investments | 824,173 | 880,432 | 982,038 | |||||||
Excess cash | 979,396 | 1,102,987 | 1,166,707 | |||||||
Stockholders' equity | 948,125 | 988,886 | 1,101,261 | |||||||
Invested Capital | 1,213,656 | 1,530,107 | 1,698,852 | |||||||
ROIC | 0.76% | 1.73% | 3.96% | |||||||
ROCE | 0.67% | 1.38% | 2.93% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,506,157 | 2,506,157 | 2,506,157 | |||||||
Price | 0.11 -42.13% | 0.20 -41.19% | 0.34 86.11% | |||||||
Market cap | 285,702 -42.13% | 493,713 -41.19% | 839,563 86.11% | |||||||
EV | (423,106) | (16,950) | 412,344 | |||||||
EBITDA | 117,997 | 141,659 | 193,765 | |||||||
EV/EBITDA | 2.13 | |||||||||
Interest | 28,081 | 36,173 | 38,151 | |||||||
Interest/NOPBT | 190.51% | 102.68% | 45.97% |