XHKG1800
Market cap20bUSD
Dec 20, Last price
5.43HKD
1D
-0.55%
1Q
34.74%
Jan 2017
-39.13%
IPO
-11.71%
Name
China Communications Construction Co Ltd
Chart & Performance
Profile
China Communications Construction Company Limited, together with its subsidiaries, engages in the infrastructure construction, design, and dredging businesses. The company is involved in the construction of various infrastructure projects, including port, waterway, land reclamation, river basin management, road and bridge, railway, urban rail transit, municipal infrastructure, and construction and environmental protection projects; and provision of infrastructure design services, such as consulting and planning, feasibility study, survey and design, engineering consultancy, engineering measurement and technical research, project management, project supervision, general project contracting, compilation of industry standards and codes, etc. It also provides dredging services primarily comprising infrastructure dredging, maintenance dredging, environmental dredging, land reclamation, and watershed management, as well as supports projects related to dredging and land reclamation. In addition, the company engages in the manufacture of road construction machinery; trading of motor vehicle spare parts and machinery; maintenance and design of port machinery; trading of construction materials and equipment; and fund management and financial leasing services. It has operations in Mainland China, Australia, Hong Kong, Africa, the Middle East, and South East Asia. The company was incorporated in 2006 and is based in Beijing, the People's Republic of China. China Communications Construction Company Limited operates as a subsidiary of China Communications Construction Group (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 | 756,506,670 5.03% | 720,274,539 5.05% | 685,639,000 9.25% | |||||||
Cost of revenue | 711,248,584 | 681,227,691 | 629,948,323 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 45,258,086 | 39,046,849 | 55,690,676 | |||||||
NOPBT Margin | 5.98% | 5.42% | 8.12% | |||||||
Operating Taxes | 6,139,681 | 6,222,385 | 5,247,715 | |||||||
Tax Rate | 13.57% | 15.94% | 9.42% | |||||||
NOPAT | 39,118,406 | 32,824,464 | 50,442,961 | |||||||
Net income | 24,734,000 22.29% | 20,226,000 12.40% | 17,994,758 9.22% | |||||||
Dividends | (3,509,000) | (3,293,117) | (2,924,054) | |||||||
Dividend yield | 2.86% | 2.53% | 2.11% | |||||||
Proceeds from repurchase of equity | (31,936,597) | |||||||||
BB yield | 25.99% | |||||||||
Debt | ||||||||||
Debt current | 146,883,582 | 99,169,829 | 87,864,160 | |||||||
Long-term debt | 402,490,187 | 373,905,536 | 353,574,097 | |||||||
Deferred revenue | 1,324,201 | 1,338,591 | ||||||||
Other long-term liabilities | 63,243,246 | 45,696,965 | 39,706,930 | |||||||
Net debt | 28,579,361 | 213,070,273 | 206,662,872 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 12,074,000 | 442,292 | (12,642,685) | |||||||
CAPEX | (38,956,518) | (34,036,716) | (36,961,325) | |||||||
Cash from investing activities | (55,885,038) | (46,679,420) | (52,816,437) | |||||||
Cash from financing activities | 50,332,000 | 52,859,882 | 42,203,452 | |||||||
FCF | 24,019,880 | 33,829,980 | 50,273,753 | |||||||
Balance | ||||||||||
Cash | 121,771,653 | 114,125,115 | 106,500,893 | |||||||
Long term investments | 399,022,755 | 145,879,977 | 128,274,492 | |||||||
Excess cash | 482,969,074 | 223,991,364 | 200,493,435 | |||||||
Stockholders' equity | 354,875,692 | 350,192,547 | 323,791,755 | |||||||
Invested Capital | 714,089,824 | 706,984,443 | 659,317,212 | |||||||
ROIC | 5.51% | 4.80% | 8.08% | |||||||
ROCE | 4.23% | 4.17% | 6.42% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,165,711 | 16,165,711 | 16,165,711 | |||||||
Price | 7.60 -5.59% | 8.05 -6.18% | 8.58 18.18% | |||||||
Market cap | 122,859,407 -5.59% | 130,133,977 -6.18% | 138,701,804 18.18% | |||||||
EV | 308,828,798 | 487,402,254 | 476,371,096 | |||||||
EBITDA | 58,310,364 | 51,582,692 | 67,036,262 | |||||||
EV/EBITDA | 5.30 | 9.45 | 7.11 | |||||||
Interest | 23,872,911 | 20,348,691 | 18,428,127 | |||||||
Interest/NOPBT | 52.75% | 52.11% | 33.09% |