XHKG1555
Market cap10mUSD
Dec 23, Last price
0.02HKD
1D
-14.81%
1Q
0.00%
Jan 2017
-96.89%
IPO
-98.65%
Name
MIE Holdings Corp
Chart & Performance
Profile
MIE Holdings Corporation, together with its subsidiaries, primarily explores, develops, produces, and sells crude oil and other petroleum products under production sharing contracts. It holds interest in two producing production oil sharing contracts in northeast China; and participating interests in an exploration contract and six production contracts in Kazakhstan. The company was founded in 2001 and is based in Wan Chai, 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 | 1,035,983 -27.62% | 1,431,294 40.62% | 1,017,835 77.80% | |||||||
Cost of revenue | 216,386 | 643,354 | 526,723 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 819,597 | 787,940 | 491,112 | |||||||
NOPBT Margin | 79.11% | 55.05% | 48.25% | |||||||
Operating Taxes | 83,822 | 127,713 | 99,936 | |||||||
Tax Rate | 10.23% | 16.21% | 20.35% | |||||||
NOPAT | 735,775 | 660,227 | 391,176 | |||||||
Net income | (157,530) -106.62% | 2,378,790 -803.03% | (338,361) -74.96% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 4,500 | |||||||||
BB yield | -2.36% | |||||||||
Debt | ||||||||||
Debt current | 216,359 | 646,985 | 3,602,296 | |||||||
Long-term debt | 2,562,313 | 2,419,950 | 8,030 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 443,254 | 275,578 | 231,092 | |||||||
Net debt | 2,702,228 | 2,938,410 | 3,558,333 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 514,957 | 798,132 | 489,932 | |||||||
CAPEX | (301,650) | (484,636) | (450,915) | |||||||
Cash from investing activities | (298,002) | (494,807) | (463,780) | |||||||
Cash from financing activities | (282,296) | (224,208) | (8,735) | |||||||
FCF | 1,129,804 | (853,837) | 235,015 | |||||||
Balance | ||||||||||
Cash | 62,905 | 120,342 | 36,495 | |||||||
Long term investments | 13,539 | 8,183 | 15,498 | |||||||
Excess cash | 24,645 | 56,960 | 1,101 | |||||||
Stockholders' equity | (3,201,192) | (2,993,200) | (5,239,558) | |||||||
Invested Capital | 4,512,657 | 4,518,007 | 5,082,525 | |||||||
ROIC | 16.30% | 13.75% | 7.64% | |||||||
ROCE | 62.49% | 45.28% | 391.74% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,386,526 | 3,398,271 | 3,269,421 | |||||||
Price | 0.06 -3.45% | 0.06 -6.45% | ||||||||
Market cap | 190,303 0.36% | 189,626 -6.45% | ||||||||
EV | 3,128,713 | 3,747,959 | ||||||||
EBITDA | 1,187,355 | 1,174,765 | 755,036 | |||||||
EV/EBITDA | 2.66 | 4.96 | ||||||||
Interest | 345,006 | 468,897 | 775,430 | |||||||
Interest/NOPBT | 42.09% | 59.51% | 157.89% |