XHKG2039
Market cap4.62bUSD
Dec 23, Last price
5.38HKD
1D
0.75%
1Q
3.07%
Jan 2017
-13.50%
Name
China International Marine Containers Group Co Ltd
Chart & Performance
Profile
China International Marine Containers (Group) Co., Ltd., together with its subsidiaries, manufactures and sells logistics and energy equipment worldwide. The company operates through Containers Manufacturing; Road Transportation Vehicles; Energy, Chemical and Liquid Food Equipment; Offshore Engineering; Airport Facilities, Fire Safety and Automated Logistics Equipment; Heavy Trucks; Logistics Services; Real Estate; Finance and Asset Management; and Recycled Load segments. It offers dry, reefer, and special-purpose containers; semi-trailers; truck bodies for specialty vehicles; and energy, chemical, and liquid food equipment, as well as related technical and maintenance services. The company also designs and constructs semi-submersible drilling, jack-up drilling and accommodation platforms, and floating production storage vessels. In addition, it provides boarding bridges and bridge-mounted equipment, airport ground support equipment, fire safety and rescue vehicles, automated logistics systems, intelligent parking equipment, and related services; and tractors, mixer trucks, dump trucks, and heavy and other trucks. Further, it is involved in logistics, finance and asset management, modular building, unit load leasing, and cold chain logistics equipment businesses. The company was formerly known as China International Marine Containers Co., Ltd. and changed its name to China International Marine Containers (Group) Co., Ltd. in December 1995. China International Marine Containers (Group) Co., Ltd. was incorporated in 1980 and is headquartered in Shenzhen, the People's Republic of 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 | 127,809,519 -9.70% | 141,536,654 -13.54% | 163,695,980 73.85% | |||||||
Cost of revenue | 116,599,543 | 126,785,832 | 140,909,542 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,209,976 | 14,750,822 | 22,786,438 | |||||||
NOPBT Margin | 8.77% | 10.42% | 13.92% | |||||||
Operating Taxes | 970,800 | 2,336,709 | 4,934,291 | |||||||
Tax Rate | 8.66% | 15.84% | 21.65% | |||||||
NOPAT | 10,239,176 | 12,414,113 | 17,852,147 | |||||||
Net income | 421,249 -90.84% | 4,601,142 -30.97% | 6,665,323 24.59% | |||||||
Dividends | (966,809) | (2,480,628) | (1,005,904) | |||||||
Dividend yield | 2.34% | 6.53% | 1.63% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 23,696,359 | 8,561,744 | 19,638,964 | |||||||
Long-term debt | 17,130,344 | 19,575,916 | 23,770,782 | |||||||
Deferred revenue | 1,032,077 | 996,373 | 976,247 | |||||||
Other long-term liabilities | 238,782 | 115,354 | 3,895 | |||||||
Net debt | 3,120,995 | (2,330,662) | 16,999,815 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,703,186 | 14,617,466 | 20,574,655 | |||||||
CAPEX | (5,475,854) | (3,560,827) | (6,683,162) | |||||||
Cash from investing activities | (8,174,551) | (6,257,577) | (2,843,021) | |||||||
Cash from financing activities | 9,705,012 | (9,763,357) | (12,186,978) | |||||||
FCF | 1,524,634 | 22,938,157 | 20,933,981 | |||||||
Balance | ||||||||||
Cash | 21,662,207 | 18,172,540 | 16,888,165 | |||||||
Long term investments | 16,043,501 | 12,295,782 | 9,521,766 | |||||||
Excess cash | 31,315,232 | 23,391,489 | 18,225,132 | |||||||
Stockholders' equity | 58,522,176 | 56,819,256 | 51,788,756 | |||||||
Invested Capital | 74,592,042 | 62,877,348 | 79,832,520 | |||||||
ROIC | 14.90% | 17.40% | 21.65% | |||||||
ROCE | 10.53% | 17.04% | 22.41% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,392,521 | 5,392,520 | 5,392,526 | |||||||
Price | 7.66 8.81% | 7.04 -38.46% | 11.44 14.51% | |||||||
Market cap | 41,306,711 8.81% | 37,963,344 -38.46% | 61,690,502 14.73% | |||||||
EV | 61,200,251 | 49,675,337 | 90,551,774 | |||||||
EBITDA | 14,795,108 | 18,093,918 | 25,933,281 | |||||||
EV/EBITDA | 4.14 | 2.75 | 3.49 | |||||||
Interest | 101,317 | 1,335,402 | 1,368,524 | |||||||
Interest/NOPBT | 0.90% | 9.05% | 6.01% |