XHKG1062
Market cap26mUSD
Dec 30, Last price
0.07HKD
1D
-6.67%
1Q
-2.78%
Jan 2017
-75.86%
Name
China Development Bank Intrntnl Invstmnt
Chart & Performance
Profile
China Development Bank International Investment Limited, an investment holding company, invests in equity and other financial instruments. It invests in money market, and equity and debt related securities in listed and/or unlisted entities. The company was formerly known as New Capital International Investment Limited and changed its name to China Development Bank International Investment Limited in June 2012. The company was incorporated in 2003 and is headquartered in Central, Hong Kong. China Development Bank International Investment Limited is a subsidiary of China Development Bank International Holdings Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | (272,201) -266.18% | 163,794 2,587.90% | |||||||
Cost of revenue | 4,740 | 19,075 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (276,941) | 144,719 | |||||||
NOPBT Margin | 101.74% | 88.35% | |||||||
Operating Taxes | 4,002 | 5,495 | |||||||
Tax Rate | 3.80% | ||||||||
NOPAT | (280,942) | 139,224 | |||||||
Net income | (217,901) -53.80% | (471,602) 3,240.38% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | |||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 5,324 | ||||||||
Net debt | (922,002) | (1,365,559) | |||||||
Cash flow | |||||||||
Cash from operating activities | 51,285 | 156,292 | |||||||
CAPEX | |||||||||
Cash from investing activities | 3,631 | 11,770 | |||||||
Cash from financing activities | (390,000) | ||||||||
FCF | (506,598) | 138,151 | |||||||
Balance | |||||||||
Cash | 86,451 | 247,360 | |||||||
Long term investments | 835,551 | 1,118,199 | |||||||
Excess cash | 935,612 | 1,357,369 | |||||||
Stockholders' equity | (284,618) | 316,434 | |||||||
Invested Capital | 1,426,952 | 1,043,801 | |||||||
ROIC | 11.24% | ||||||||
ROCE | 10.64% | ||||||||
EV | |||||||||
Common stock shares outstanding | 2,902,215 | 2,902,215 | |||||||
Price | 0.08 | ||||||||
Market cap | 232,177 | ||||||||
EV | (689,825) | ||||||||
EBITDA | (276,941) | 144,719 | |||||||
EV/EBITDA | 2.49 | ||||||||
Interest | 1,774 | ||||||||
Interest/NOPBT | 1.23% |