XHKG1727
Market cap124mUSD
Dec 23, Last price
0.58HKD
1D
3.57%
1Q
18.37%
IPO
-87.00%
Name
Hebei Construction Group Corp Ltd
Chart & Performance
Profile
Hebei Construction Group Corporation Limited engages in the construction contracting of buildings and infrastructure projects in the People's Republic of China. The company operates through two segments, Construction Contracting and Others. It provides construction contracting services for residential, public works, industrial, and commercial construction projects; and municipal and transportation infrastructure, including facilities for wedged and reclaimed water treatment, gas and heating, urban pipelines, landscaping, roads, bridges, and airport runways, as well as specialized and other construction works, including electrical and mechanical installation, and steel structure. The company was founded in 1952 and is headquartered in Baoding, the People's Republic of China. Hebei Construction Group Corporation Limited is a subsidiary of Zhongru Investment Co., Ltd.
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 | 33,492,866 -16.28% | 40,006,018 -16.35% | 47,828,266 19.12% | |||||||
Cost of revenue | 32,374,266 | 39,093,909 | 45,954,737 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,118,600 | 912,109 | 1,873,529 | |||||||
NOPBT Margin | 3.34% | 2.28% | 3.92% | |||||||
Operating Taxes | 69,207 | 113,442 | 137,131 | |||||||
Tax Rate | 6.19% | 12.44% | 7.32% | |||||||
NOPAT | 1,049,393 | 798,667 | 1,736,398 | |||||||
Net income | 171,395 -47.54% | 326,725 -194.44% | (345,975) -145.53% | |||||||
Dividends | (344,507) | (338,840) | (563,042) | |||||||
Dividend yield | 36.22% | 21.86% | 23.68% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | (4,590,104) | 2,415,411 | 2,260,771 | |||||||
Long-term debt | 2,874,195 | 2,694,055 | 1,743,832 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (2,684,830) | (1,729,252) | ||||||||
Net debt | (10,510,085) | (5,276,836) | (6,109,735) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,330,615) | 35,164 | 854,865 | |||||||
CAPEX | (44,625) | (81,233) | (254,117) | |||||||
Cash from investing activities | (25,143) | (512) | (165,085) | |||||||
Cash from financing activities | (601,823) | 140,233 | (360,966) | |||||||
FCF | (670,121) | 785,726 | 1,562,887 | |||||||
Balance | ||||||||||
Cash | 7,704,044 | 9,126,137 | 8,812,435 | |||||||
Long term investments | 1,090,132 | 1,260,165 | 1,301,903 | |||||||
Excess cash | 7,119,533 | 8,386,001 | 7,722,925 | |||||||
Stockholders' equity | 5,364,922 | 4,704,488 | 4,409,605 | |||||||
Invested Capital | 6,194,405 | 5,799,083 | 1,061,322 | |||||||
ROIC | 17.50% | 23.28% | 124.93% | |||||||
ROCE | 9.68% | 8.68% | 34.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,761,384 | 1,761,384 | 1,761,384 | |||||||
Price | 0.54 -38.64% | 0.88 -34.81% | 1.35 -67.78% | |||||||
Market cap | 951,147 -38.64% | 1,550,017 -34.81% | 2,377,868 -67.78% | |||||||
EV | (8,778,358) | (3,554,146) | (3,552,968) | |||||||
EBITDA | 1,196,400 | 991,115 | 1,948,813 | |||||||
EV/EBITDA | ||||||||||
Interest | 347,501 | 343,031 | 326,851 | |||||||
Interest/NOPBT | 31.07% | 37.61% | 17.45% |