XHKG3369
Market cap2.39bUSD
Dec 23, Last price
1.96HKD
1D
-1.01%
1Q
-3.92%
Jan 2017
10.11%
IPO
-60.24%
Name
Qinhuangdao Port Co Ltd
Chart & Performance
Profile
Qinhuangdao Port Co., Ltd. operates ports in Mainland China. The Company provides highly integrated port services, including stevedoring, stacking, warehousing, transportation, and logistics services; and handles various types of cargoes primarily comprising coal, metal ores, oil and liquefied chemicals, containers, general cargoes, and other goods. It also provides ancillary port services, such as tugging, tallying, trans-shipping, and shipping agency. In addition, the company offers value-added services consisting of towing, tallying, and coal blending, as well as tariff-free warehouse and export supervisory warehouse services; and loading and unloading, port investment, and international trade services, as well as sells accessories. It operates 23 coal berths, 4 crude oil berths, 1 refined oil berths, 2 liquefied chemical berths, 17 general cargo berths, and 3 container berths in Qinhuangdao Port; 4 ore berths and 2 bulk berths in Caofeidian Port; and 2 general bulk berths, 2 general bulk cargo berths, and 4 multi-purpose berths in Huanghua port. The company was founded in 1898 and is headquartered in Qinhuangdao, China. Qinhuangdao Port Co., Ltd. is a subsidiary of Hebei Port Group Co., Ltd.
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 | 7,054,884 1.96% | 6,919,421 4.92% | 6,594,862 2.15% | |||||||
Cost of revenue | 5,226,677 | 4,517,703 | 4,221,885 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,828,207 | 2,401,718 | 2,372,976 | |||||||
NOPBT Margin | 25.91% | 34.71% | 35.98% | |||||||
Operating Taxes | 318,669 | 306,123 | 284,300 | |||||||
Tax Rate | 17.43% | 12.75% | 11.98% | |||||||
NOPAT | 1,509,538 | 2,095,595 | 2,088,676 | |||||||
Net income | 1,531,202 17.03% | 1,308,419 26.00% | 1,038,394 4.35% | |||||||
Dividends | (634,578) | (312,895) | (357,594) | |||||||
Dividend yield | 3.99% | 2.04% | 2.30% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,131,971 | 941,045 | 1,170,529 | |||||||
Long-term debt | 19,206 | 5,983,136 | 6,259,821 | |||||||
Deferred revenue | 143,939 | 175,284 | ||||||||
Other long-term liabilities | 497,416 | 406,187 | 490,319 | |||||||
Net debt | (8,929,871) | (2,935,480) | (825,406) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,393,799 | 2,434,300 | 2,505,773 | |||||||
CAPEX | (1,061,057) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | (1,411,639) | |||||||||
FCF | 1,716,041 | 2,964,676 | 1,756,778 | |||||||
Balance | ||||||||||
Cash | 2,838,023 | 4,847,758 | 4,051,770 | |||||||
Long term investments | 7,243,024 | 5,011,903 | 4,203,986 | |||||||
Excess cash | 9,728,303 | 9,513,690 | 7,926,012 | |||||||
Stockholders' equity | 14,175,951 | 13,028,919 | 11,713,537 | |||||||
Invested Capital | 16,269,081 | 16,125,669 | 16,991,662 | |||||||
ROIC | 9.32% | 12.66% | 12.44% | |||||||
ROCE | 7.03% | 9.33% | 9.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,587,412 | 5,587,412 | 5,587,412 | |||||||
Price | 2.85 3.64% | 2.75 -1.08% | 2.78 -1.42% | |||||||
Market cap | 15,924,124 3.64% | 15,365,383 -1.08% | 15,533,005 -1.42% | |||||||
EV | 7,942,842 | 13,333,374 | 15,561,948 | |||||||
EBITDA | 3,173,190 | 3,639,358 | 3,615,227 | |||||||
EV/EBITDA | 2.50 | 3.66 | 4.30 | |||||||
Interest | 236,488 | 234,359 | 277,584 | |||||||
Interest/NOPBT | 12.94% | 9.76% | 11.70% |