XHKG2128
Market cap1.36bUSD
Dec 27, Last price
3.44HKD
1D
0.29%
1Q
-7.03%
Jan 2017
-31.61%
IPO
31.80%
Name
China Lesso Group Holdings Ltd
Chart & Performance
Profile
China Lesso Group Holdings Limited, an investment holding company, manufactures and sells piping and building materials in China and internationally. The company offers piping systems for civil buildings, municipal engineering, home decoration, and agriculture applications; sanitary ware products, doors and windows, kitchen cabinets, integrated wardrobes, and water purifiers; and quartz stones, sealants, fire protection products, and valves. It also provides water environment treatment, waste gas treatment, solid waste disposal, dangerous waste disposal, soil remediation, engineering consultancy, environmental monitoring, environmental facility protection, ocean protection, environmental investment, and basic scientific research services. The company offers its products primarily to independent distributors, civil contractors, property developers, utility companies, and municipalities. The company was founded in 1986 and is headquartered in Foshan, China. China Lesso Group Holdings Limited operates as a subsidiary of New Fortune Star Limited.
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 | 30,868,289 0.33% | 30,767,211 -4.03% | 32,057,584 14.19% | |||||||
Cost of revenue | 25,984,027 | 26,669,746 | 28,154,986 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,884,262 | 4,097,465 | 3,902,598 | |||||||
NOPBT Margin | 15.82% | 13.32% | 12.17% | |||||||
Operating Taxes | 343,823 | 675,524 | 788,693 | |||||||
Tax Rate | 7.04% | 16.49% | 20.21% | |||||||
NOPAT | 4,540,439 | 3,421,941 | 3,113,905 | |||||||
Net income | 2,368,062 -6.08% | 2,521,245 -17.18% | 3,044,159 -18.84% | |||||||
Dividends | (831,903) | (649,336) | (1,278,424) | |||||||
Dividend yield | 6.62% | 2.59% | 3.71% | |||||||
Proceeds from repurchase of equity | 11,613,815 | |||||||||
BB yield | -46.28% | |||||||||
Debt | ||||||||||
Debt current | 10,821,965 | 7,365,309 | 7,981,914 | |||||||
Long-term debt | 11,224,723 | 13,356,449 | 10,413,847 | |||||||
Deferred revenue | 235,277 | 244,126 | 260,224 | |||||||
Other long-term liabilities | 12,380 | (1,651,774) | (1,461,042) | |||||||
Net debt | 10,128,127 | 8,806,297 | 6,741,500 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,701,468 | 4,572,690 | 5,173,171 | |||||||
CAPEX | (3,780,099) | (3,310,573) | (3,261,176) | |||||||
Cash from investing activities | (4,254,042) | (4,551,485) | (5,494,967) | |||||||
Cash from financing activities | (3,042,796) | (504,400) | 87,176 | |||||||
FCF | 6,323,745 | 3,020,365 | (347,988) | |||||||
Balance | ||||||||||
Cash | 5,171,971 | 6,645,341 | 7,148,722 | |||||||
Long term investments | 6,746,590 | 5,270,120 | 4,505,539 | |||||||
Excess cash | 10,375,147 | 10,377,100 | 10,051,382 | |||||||
Stockholders' equity | 21,351,014 | 22,683,168 | 21,054,258 | |||||||
Invested Capital | 34,879,225 | 32,769,738 | 29,988,726 | |||||||
ROIC | 13.42% | 10.91% | 11.01% | |||||||
ROCE | 10.54% | 9.21% | 9.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,079,427 | 3,079,427 | 3,079,427 | |||||||
Price | 4.08 -49.94% | 8.15 -27.23% | 11.20 -7.89% | |||||||
Market cap | 12,564,064 -49.94% | 25,097,333 -27.23% | 34,489,587 -7.89% | |||||||
EV | 23,499,786 | 36,698,163 | 43,419,822 | |||||||
EBITDA | 6,719,866 | 6,001,073 | 5,260,257 | |||||||
EV/EBITDA | 3.50 | 6.12 | 8.25 | |||||||
Interest | 1,112,761 | 681,084 | 546,149 | |||||||
Interest/NOPBT | 22.78% | 16.62% | 13.99% |