XHKG2798
Market cap185mUSD
Jan 03, Last price
0.90HKD
1D
-1.10%
1Q
-17.43%
IPO
28.57%
Name
Perennial Energy Holdings Ltd
Chart & Performance
Profile
Perennial Energy Holdings Limited, an investment holding company, operates as a coal mining company in the People's Republic of China. The company principally explores for and mines various coals, such as clean, middling, sludge, and raw and coking coal; and operates a coal refinery. It also produces and sells coalbed methane gas. It operates three underground coal mines comprising Hongguo Coal Mine with a licensed area of 3.0225 sq. km; Baogushan Coal Mine covering a licensed area of 2.4736 sq. km; and Xiejiahegou Coal Mine with a licensed area of 1.0135 sq. km located in Panzhou City, Guizhou Province. The company was incorporated in 2017 and is headquartered in Liupanshui, China. Perennial Energy Holdings Limited is a subsidiary of Spring Snow Management Limited.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,715,623 -3.83% | 1,784,033 15.74% | |||||||
Cost of revenue | 1,061,348 | 880,315 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 654,275 | 903,718 | |||||||
NOPBT Margin | 38.14% | 50.66% | |||||||
Operating Taxes | 101,011 | 111,593 | |||||||
Tax Rate | 15.44% | 12.35% | |||||||
NOPAT | 553,264 | 792,125 | |||||||
Net income | 504,193 -32.23% | 743,955 146.53% | |||||||
Dividends | (178,660) | (49,056) | |||||||
Dividend yield | 13.14% | 4.32% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 685,153 | 697,247 | |||||||
Long-term debt | 231,299 | 92,574 | |||||||
Deferred revenue | 61,983 | ||||||||
Other long-term liabilities | 108,630 | (90,000) | |||||||
Net debt | 691,481 | 587,764 | |||||||
Cash flow | |||||||||
Cash from operating activities | 213,378 | 180,742 | |||||||
CAPEX | (729,047) | (474,473) | |||||||
Cash from investing activities | (866,797) | (734,562) | |||||||
Cash from financing activities | 545,074 | 575,023 | |||||||
FCF | 64,072 | 249,578 | |||||||
Balance | |||||||||
Cash | 129,960 | 202,057 | |||||||
Long term investments | 95,011 | ||||||||
Excess cash | 139,190 | 112,855 | |||||||
Stockholders' equity | 2,167,704 | 2,121,094 | |||||||
Invested Capital | 3,672,769 | 3,150,072 | |||||||
ROIC | 16.22% | 27.58% | |||||||
ROCE | 17.16% | 27.46% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,600,000 | 1,600,000 | |||||||
Price | 0.85 19.72% | 0.71 -56.44% | |||||||
Market cap | 1,360,000 19.72% | 1,136,000 -56.44% | |||||||
EV | 2,051,481 | 1,723,764 | |||||||
EBITDA | 816,863 | 1,040,177 | |||||||
EV/EBITDA | 2.51 | 1.66 | |||||||
Interest | 36,044 | 28,928 | |||||||
Interest/NOPBT | 5.51% | 3.20% |