XHKG1157
Market cap5.80bUSD
Dec 23, Last price
5.60HKD
1D
4.09%
1Q
25.00%
Jan 2017
64.22%
Name
Zoomlion Heavy Industry Science and Technology Co Ltd
Chart & Performance
Profile
Zoomlion Heavy Industry Science and Technology Co., Ltd., together with its subsidiaries, engages in the research, development, manufacture, and sale of construction and agricultural machinery in the People's Republic of China and internationally. The company operates through three segments: Construction Machinery, Agricultural Machinery, and Financial Services. It offers concrete machineries, including truck-mounted concrete pumps, trailer-mounted concrete pumps, dry mortar products, concrete placing booms, concrete mixing plants, truck-mounted concrete mixers, truck-mounted line concrete pumps, and self-propelled boom concrete pumps; and cranes, such as truck cranes, all-terrain truck cranes, crawler cranes, and various types of tower cranes. The company also provides road construction and pile foundation machinery, earth working machinery, material handling machineries and systems, specialized vehicles, and vehicle axles; road building and maintenance machinery; hoisting machinery; and forklift trucks and other products for infrastructure and real estate construction. In addition, it offers various agricultural machineries comprising tractors, grain harvesters, and drying machines. Further, the company provides finance leasing, commercial factoring, and bond issuance services. Additionally, it leases and trades in equipment and machineries; researches and manufactures machine software, motor vehicle components, and hydraulic products; and exploits and manages tourism resources. The company was formerly known as Changsha Zoomlion Heavy Industry Science and Technology Development Co., Ltd. and changed its name to Zoomlion Heavy Industry Science and Technology Co., Ltd. in October 2011. Zoomlion Heavy Industry Science and Technology Co., Ltd. was founded in 1992 and is based in Changsha, 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 | 47,074,853 13.08% | 41,631,498 -37.98% | 67,130,627 3.11% | |||||||
Cost of revenue | 40,207,277 | 38,300,161 | 59,385,992 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,867,576 | 3,331,337 | 7,744,634 | |||||||
NOPBT Margin | 14.59% | 8.00% | 11.54% | |||||||
Operating Taxes | 456,638 | 86,022 | 937,637 | |||||||
Tax Rate | 6.65% | 2.58% | 12.11% | |||||||
NOPAT | 6,410,937 | 3,245,314 | 6,806,997 | |||||||
Net income | 3,506,012 52.04% | 2,306,047 -63.22% | 6,269,768 -13.88% | |||||||
Dividends | (2,641,291) | |||||||||
Dividend yield | 7.38% | |||||||||
Proceeds from repurchase of equity | (1,084,787) | |||||||||
BB yield | 3.03% | |||||||||
Debt | ||||||||||
Debt current | 5,654,518 | 11,191,359 | 11,205,893 | |||||||
Long-term debt | 15,559,818 | 11,673,002 | 8,534,437 | |||||||
Deferred revenue | 2,488,430 | 2,297,978 | 1,199,876 | |||||||
Other long-term liabilities | 3,150,932 | 3,729,093 | 4,229,631 | |||||||
Net debt | (1,821,759) | 627,105 | (2,033,762) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,712,552 | 2,424,632 | 2,624,726 | |||||||
CAPEX | (1,900,029) | |||||||||
Cash from investing activities | (278,402) | 567,367 | ||||||||
Cash from financing activities | (2,643,219) | 2,420,619 | ||||||||
FCF | 4,136,200 | 10,987,545 | (3,589,090) | |||||||
Balance | ||||||||||
Cash | 17,637,624 | 19,509,174 | 21,574,505 | |||||||
Long term investments | 5,398,470 | 2,728,081 | 199,587 | |||||||
Excess cash | 20,682,352 | 20,155,681 | 18,417,561 | |||||||
Stockholders' equity | 37,172,314 | 35,813,831 | 35,512,347 | |||||||
Invested Capital | 65,030,924 | 64,983,899 | 64,339,722 | |||||||
ROIC | 9.86% | 5.02% | 11.35% | |||||||
ROCE | 7.94% | 3.87% | 9.31% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,347,647 | 8,540,915 | 8,472,660 | |||||||
Price | 4.29 16.26% | 3.69 -24.85% | 4.91 -50.40% | |||||||
Market cap | 35,811,404 13.63% | 31,515,978 -24.24% | 41,600,759 -44.02% | |||||||
EV | 36,749,902 | 35,837,972 | 42,365,690 | |||||||
EBITDA | 8,257,708 | 4,484,505 | 8,745,811 | |||||||
EV/EBITDA | 4.45 | 7.99 | 4.84 | |||||||
Interest | 690,703 | 936,569 | 923,048 | |||||||
Interest/NOPBT | 10.06% | 28.11% | 11.92% |