XHKG1570
Market cap29mUSD
Dec 23, Last price
1.18HKD
1D
7.27%
Jan 2017
-60.67%
IPO
-59.17%
Name
Weiye Holdings Ltd
Chart & Performance
Profile
Weiye Holdings Limited, an investment holding company, develops residential and commercial properties in the People's Republic of China, Singapore, and internationally. It operates in two segments, Property Development and Equipment Manufacturing. The company also constructs resettlement houses and leases investment properties. In addition, it manufactures and trades in heating, ventilation, air-conditioning, air purification, and clean room equipment, including fan filter units, air showers, clean booths, pass boxes, clean hand dryers, clean benches, deflection grilles, and air diffusers; and marine dampers. Further, the company trades in building construction materials; develops intelligent parking software and hardware; and provides property management, logistics management, cold chain logistics, ancillary, technology consultation and transfer, and after-sales services. It is also involved in the wholesale, import, and export of industrial products. Weiye Holdings Limited was incorporated in 1984 and is headquartered in Shenzhen, 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 | 1,612,239 21.54% | 1,326,465 30.13% | 1,019,338 -63.31% | |||||||
Cost of revenue | 1,570,685 | 1,251,334 | 1,062,518 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 41,554 | 75,131 | (43,180) | |||||||
NOPBT Margin | 2.58% | 5.66% | ||||||||
Operating Taxes | 47,973 | 10,680 | 10,675 | |||||||
Tax Rate | 115.45% | 14.22% | ||||||||
NOPAT | (6,419) | 64,451 | (53,855) | |||||||
Net income | (52,632) -212.69% | 46,706 -160.35% | (77,392) -134.78% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 501,233 | 773,120 | 1,185,224 | |||||||
Long-term debt | 312,455 | 68,323 | 356,319 | |||||||
Deferred revenue | 64,750 | 338,285 | ||||||||
Other long-term liabilities | (64,750) | (338,285) | ||||||||
Net debt | 593,170 | 321,108 | 512,014 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (289,556) | 35,099 | 865,110 | |||||||
CAPEX | (1,731) | (10,451) | (7,201) | |||||||
Cash from investing activities | 7,689 | 187,753 | 160,382 | |||||||
Cash from financing activities | 228,728 | (566,179) | (932,192) | |||||||
FCF | (437,736) | 316,389 | 311,814 | |||||||
Balance | ||||||||||
Cash | 108,265 | 411,905 | 922,146 | |||||||
Long term investments | 112,253 | 108,430 | 107,383 | |||||||
Excess cash | 139,906 | 454,012 | 978,562 | |||||||
Stockholders' equity | 1,727,940 | 1,789,045 | 2,025,924 | |||||||
Invested Capital | 2,398,221 | 2,015,659 | 2,182,687 | |||||||
ROIC | 3.07% | |||||||||
ROCE | 1.47% | 2.71% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 196,133 | 196,133 | 196,133 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 49,745 | 87,361 | (28,439) | |||||||
EV/EBITDA | ||||||||||
Interest | 28,297 | 31,115 | 55,059 | |||||||
Interest/NOPBT | 68.10% | 41.41% |