XHKG3339
Market cap816mUSD
Dec 27, Last price
1.48HKD
1D
0.68%
1Q
-4.52%
Jan 2017
-10.84%
IPO
284.42%
Name
Lonking Holdings Ltd
Chart & Performance
Profile
Lonking Holdings Limited, an investment holding company, manufactures and distributes wheel loaders, road rollers, excavators, forklifts, and other construction machinery in Mainland China. The company also provides hydraulic excavators and skid steer loaders; and diesel, electric, and LPG forklifts. In addition, it offers components, such as axles, gear boxes, cylinders, gears, castings, and high-end hydraulic pumps and valves; and main valves, parts, pilot oil valves, radial plunger motors, swing motors and reducer assemblies, and variable plunger pumps. Further, the company provides finance leasing for wheel loaders and other machinery. It also sells its products to approximately 40 countries in Mid and South America, Russia, Asia and Pacific area, Mid-East countries and Africa, etc. The company was founded in 1993 and is headquartered in Shanghai, 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 | 10,522,925 -5.63% | 11,150,234 -18.56% | 13,690,520 6.29% | |||||||
Cost of revenue | 9,790,062 | 10,549,259 | 12,806,714 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 732,863 | 600,975 | 883,806 | |||||||
NOPBT Margin | 6.96% | 5.39% | 6.46% | |||||||
Operating Taxes | 127,113 | 38,584 | 177,487 | |||||||
Tax Rate | 17.34% | 6.42% | 20.08% | |||||||
NOPAT | 605,750 | 562,391 | 706,319 | |||||||
Net income | 645,440 61.18% | 400,454 -68.60% | 1,275,383 -34.90% | |||||||
Dividends | (394,659) | (765,435) | (1,186,910) | |||||||
Dividend yield | 7.56% | 13.05% | 12.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 732,328 | 6,272 | 7,659 | |||||||
Long-term debt | 5,846 | 714,468 | 655,977 | |||||||
Deferred revenue | 21,705 | 15,280 | ||||||||
Other long-term liabilities | 50,582 | (60,659) | (78,857) | |||||||
Net debt | (3,326,086) | (3,648,638) | (4,053,270) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,984,159 | 1,856,727 | 419,684 | |||||||
CAPEX | (186,592) | (239,267) | (382,399) | |||||||
Cash from investing activities | (58,699) | (999,690) | (105,644) | |||||||
Cash from financing activities | (458,287) | (854,225) | (1,070,655) | |||||||
FCF | 3,301,224 | 588,864 | (98,812) | |||||||
Balance | ||||||||||
Cash | 5,749,356 | 3,709,393 | 4,075,086 | |||||||
Long term investments | (1,685,096) | 659,985 | 641,820 | |||||||
Excess cash | 3,538,114 | 3,811,866 | 4,032,380 | |||||||
Stockholders' equity | 7,223,713 | 8,932,678 | 9,349,867 | |||||||
Invested Capital | 7,226,353 | 6,589,161 | 6,714,375 | |||||||
ROIC | 8.77% | 8.45% | 11.30% | |||||||
ROCE | 6.81% | 5.76% | 8.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,280,100 | 4,280,100 | 4,280,100 | |||||||
Price | 1.22 -10.95% | 1.37 -37.44% | 2.19 -9.50% | |||||||
Market cap | 5,221,722 -10.95% | 5,863,737 -37.44% | 9,373,419 -9.50% | |||||||
EV | 1,898,150 | 2,253,954 | 5,322,673 | |||||||
EBITDA | 1,007,003 | 876,495 | 1,174,625 | |||||||
EV/EBITDA | 1.88 | 2.57 | 4.53 | |||||||
Interest | 29,849 | 18,800 | 10,209 | |||||||
Interest/NOPBT | 4.07% | 3.13% | 1.16% |