XHKG1301
Market cap61mUSD
Dec 27, Last price
0.75HKD
1D
2.74%
1Q
17.19%
Jan 2017
-18.48%
IPO
-72.22%
Name
D&G Technology Holding Co Ltd
Chart & Performance
Profile
D&G Technology Holding Company Limited, together with its subsidiaries, engages in the research, development, manufacture, distribution, and leasing of asphalt mixing plants in the People's Republic of China and internationally. Its products include conventional and recycling hot-mix asphalt mixing plants. The company also engages in the selling of spare parts and components; and provides equipment modification services, including modifying conventional plants, installing components with recycling functions, upgrading control systems, and other customized services. The company was founded in 1999 and is headquartered in Sheung Wan, Hong Kong. D&G Technology Holding Company Limited is a subsidiary of Prima Dg Investment Holding Company Limited.
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 | 277,861 -19.55% | 345,387 -19.53% | 429,203 13.27% | |||||||
Cost of revenue | 329,048 | 397,171 | 459,937 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (51,187) | (51,784) | (30,734) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 4,034 | 3,118 | 4,590 | |||||||
Tax Rate | ||||||||||
NOPAT | (55,221) | (54,902) | (35,324) | |||||||
Net income | (23,864) -41.49% | (40,788) -482.52% | 10,663 -161.84% | |||||||
Dividends | (6,555) | |||||||||
Dividend yield | 0.81% | |||||||||
Proceeds from repurchase of equity | 12,937 | |||||||||
BB yield | -1.69% | |||||||||
Debt | ||||||||||
Debt current | 1,808 | 12,754 | 20,408 | |||||||
Long-term debt | 2,221 | 3,418 | 3,951 | |||||||
Deferred revenue | (4,500) | (4,500) | ||||||||
Other long-term liabilities | 4,500 | 4,500 | ||||||||
Net debt | (239,641) | (263,069) | (252,528) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (52,145) | 12,476 | 2,651 | |||||||
CAPEX | (839) | (2,629) | (6,486) | |||||||
Cash from investing activities | 6,130 | 3,218 | 10,733 | |||||||
Cash from financing activities | 7,140 | (19,352) | 213 | |||||||
FCF | (57,904) | 1,027 | (35,323) | |||||||
Balance | ||||||||||
Cash | 181,414 | 199,942 | 199,644 | |||||||
Long term investments | 62,256 | 79,299 | 77,243 | |||||||
Excess cash | 229,777 | 261,972 | 255,427 | |||||||
Stockholders' equity | 223,288 | 198,601 | 233,501 | |||||||
Invested Capital | 382,703 | 440,973 | 454,891 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 639,408 | 639,408 | 652,547 | |||||||
Price | 1.00 -21.26% | 1.27 8.55% | 1.17 -6.40% | |||||||
Market cap | 639,408 -21.26% | 812,048 6.36% | 763,480 -1.80% | |||||||
EV | 446,667 | 548,979 | 510,952 | |||||||
EBITDA | (41,575) | (42,303) | (20,250) | |||||||
EV/EBITDA | ||||||||||
Interest | 601 | 469 | 1,225 | |||||||
Interest/NOPBT |