XHKG2386
Market cap3.90bUSD
Dec 23, Last price
6.79HKD
1D
0.30%
1Q
25.74%
Jan 2017
4.95%
IPO
-35.46%
Name
Sinopec Engineering Group Co Ltd
Chart & Performance
Profile
SINOPEC Engineering (Group) Co., Ltd., together with its subsidiaries, provides engineering, procurement, and construction (EPC) contracting services in the People's Republic of China, the Kingdom of Saudi Arabia, Kuwait, Russia, Malaysia, and internationally. It operates through four segments: Engineering, Consulting and Licensing; EPC Contracting; Construction; and Equipment manufacturing. The Engineering, Consulting and Licensing segment offers design, consulting, research and development, feasibility studies, and compliance certification services. The EPC Contracting segment provides integrated engineering, procurement, construction, maintenance, and project management services. The Construction segment offers infrastructure for oil refining and chemical industries, oil and gas storage, pipelines transportation, construction, renovation, expansion, repair and maintenance services, and large equipment lifting, as well as transportation services in construction projects. The Equipment Manufacturing segment designs, develops, manufactures, and sells equipment and spare parts for oil refining and chemical facilities. The company also provides technical, and equipment selling and leasing services, as well as medicine, pesticide, and chemical research services. The company serves petrol refining, chemical engineering, aromatics, coal chemicals, inorganic chemicals, pharmaceutical chemicals, clean energy, storage and transportation facilities, environmental protection, energy saving, and other industry sectors. The company is headquartered in Beijing, China. SINOPEC Engineering (Group) Co., Ltd. is a subsidiary of China Petrochemical Corporation.
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 | 56,220,641 6.02% | 53,028,139 -8.19% | 57,759,590 10.33% | |||||||
Cost of revenue | 54,351,262 | 51,424,110 | 55,108,058 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,869,379 | 1,604,029 | 2,651,532 | |||||||
NOPBT Margin | 3.33% | 3.02% | 4.59% | |||||||
Operating Taxes | 428,375 | 480,425 | 462,432 | |||||||
Tax Rate | 22.92% | 29.95% | 17.44% | |||||||
NOPAT | 1,441,004 | 1,123,604 | 2,189,100 | |||||||
Net income | 2,335,445 2.20% | 2,285,103 7.30% | 2,129,589 -10.59% | |||||||
Dividends | (1,419,293) | (1,464,532) | (1,187,602) | |||||||
Dividend yield | 8.01% | 9.64% | 6.97% | |||||||
Proceeds from repurchase of equity | (62,132) | |||||||||
BB yield | 0.35% | |||||||||
Debt | ||||||||||
Debt current | 119,024 | 204,226 | 137,246 | |||||||
Long-term debt | 288,595 | 195,886 | 249,971 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,015,334 | 2,098,034 | 2,335,328 | |||||||
Net debt | (24,910,952) | (24,059,673) | (18,443,731) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,516,756 | 6,809,048 | 2,943,228 | |||||||
CAPEX | (368,450) | (708,531) | (650,860) | |||||||
Cash from investing activities | (2,663,865) | (905,076) | 503,375 | |||||||
Cash from financing activities | (1,620,413) | (1,527,590) | (1,389,437) | |||||||
FCF | 535,691 | 5,940,927 | 3,603,369 | |||||||
Balance | ||||||||||
Cash | 24,879,125 | 24,031,515 | 18,668,110 | |||||||
Long term investments | 439,446 | 428,270 | 162,838 | |||||||
Excess cash | 22,507,539 | 21,808,378 | 15,942,968 | |||||||
Stockholders' equity | 30,847,715 | 30,039,511 | 29,123,336 | |||||||
Invested Capital | 10,610,401 | 9,338,987 | 14,652,290 | |||||||
ROIC | 14.45% | 9.37% | 14.39% | |||||||
ROCE | 5.64% | 5.15% | 8.67% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,427,741 | 4,428,000 | 4,428,000 | |||||||
Price | 4.00 16.62% | 3.43 -10.91% | 3.85 14.24% | |||||||
Market cap | 17,710,964 16.61% | 15,188,040 -10.91% | 17,047,800 14.24% | |||||||
EV | (7,194,416) | (8,866,330) | (1,390,679) | |||||||
EBITDA | 2,819,701 | 2,477,113 | 3,485,950 | |||||||
EV/EBITDA | ||||||||||
Interest | 72,044 | 73,491 | 82,796 | |||||||
Interest/NOPBT | 3.85% | 4.58% | 3.12% |