XHKG3899
Market cap1.82bUSD
Dec 23, Last price
7.00HKD
1D
0.00%
1Q
13.82%
Jan 2017
91.78%
IPO
43.59%
Name
CIMC Enric Holdings Ltd
Chart & Performance
Profile
CIMC Enric Holdings Limited provides transportation, storage, and processing equipment for the clean energy, chemicals, environmental, and liquid food industries worldwide. Its Clean Energy segment manufactures and operates equipment for the storage, transportation, processing, and distribution of compressed natural gas trailers, seamless pressure cylinders, liquefied natural gas trailers and storage tanks, liquefied petroleum gas tanks and trailers, natural gas refuelling station systems, and natural gas compressors; and offers engineering, procurement, and construction services for the natural gas industry, as well as internet of things intelligent operation and management platform under the Anjiehui brand. It offers its products under the Enric, Sanctum, Hongtu, CIMC Tank, Cryobest, Hashenleng, YPDI, CIMC SOE, and CIMC Hydrogen brands. The company's Chemical and Environmental segment offers tank containers for the storage and transportation of liquefied or gasified chemicals under the CIMC Tank and Tankmiles brands. Its Liquid Food segment engineers, manufactures, and sells stainless steel tanks for storage and processing liquid food, such as beer, fruit juice and milk; and provides EPC services for brewery and other liquid food industries under the Ziemann Holvrieka, Briggs of Burton, McMillan, and DME brands. The company also manufactures compressors and accessories, and pressure vessels; offers business solutions for gas equipment; researches and develops technology for natural gas equipment; cryogenic storage and transportation equipment design, manufacture, and technical services; collects, processes, and sells renewable resources; offers terminal and depot, and nonmetallic scrap processing services; and repairs and maintains pressure vessels. The company was incorporated in 2004 and is headquartered in Shenzhen, the People's Republic of China. CIMC Enric Holdings Limited is a subsidiary of China International Marine Containers (Hong Kong) 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 | 23,626,279 20.53% | 19,601,761 6.39% | 18,424,763 49.92% | |||||||
Cost of revenue | 22,332,830 | 18,942,569 | 18,064,193 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,293,449 | 659,192 | 360,570 | |||||||
NOPBT Margin | 5.47% | 3.36% | 1.96% | |||||||
Operating Taxes | 293,727 | 313,364 | 231,165 | |||||||
Tax Rate | 22.71% | 47.54% | 64.11% | |||||||
NOPAT | 999,722 | 345,828 | 129,405 | |||||||
Net income | 1,113,972 5.58% | 1,055,062 19.41% | 883,581 52.36% | |||||||
Dividends | (432,899) | (364,258) | (235,891) | |||||||
Dividend yield | 2.84% | 2.15% | 1.04% | |||||||
Proceeds from repurchase of equity | (10,780) | 773,775 | 122,222 | |||||||
BB yield | 0.07% | -4.57% | -0.54% | |||||||
Debt | ||||||||||
Debt current | 2,267,805 | 536,156 | 435,796 | |||||||
Long-term debt | 662,192 | 1,646,299 | 1,543,639 | |||||||
Deferred revenue | 300,567 | 280,208 | ||||||||
Other long-term liabilities | 685,858 | (419,692) | (376,266) | |||||||
Net debt | (4,727,778) | (3,300,255) | (1,456,907) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,780,476 | 2,561,009 | 434,651 | |||||||
CAPEX | (842,861) | (448,425) | (685,975) | |||||||
Cash from investing activities | (2,081,077) | (483,946) | (557,612) | |||||||
Cash from financing activities | 1,979,683 | (77,084) | 753,689 | |||||||
FCF | (707,880) | 1,135,115 | (999,048) | |||||||
Balance | ||||||||||
Cash | 7,033,913 | 5,262,994 | 3,226,243 | |||||||
Long term investments | 623,862 | 219,716 | 210,099 | |||||||
Excess cash | 6,476,461 | 4,502,622 | 2,515,104 | |||||||
Stockholders' equity | 11,332,503 | 7,782,356 | 6,801,455 | |||||||
Invested Capital | 9,361,507 | 7,449,137 | 7,924,085 | |||||||
ROIC | 11.89% | 4.50% | 1.81% | |||||||
ROCE | 8.17% | 5.46% | 3.42% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,158,996 | 2,145,234 | 1,994,387 | |||||||
Price | 7.06 -10.52% | 7.89 -30.42% | 11.34 146.52% | |||||||
Market cap | 15,242,514 -9.95% | 16,925,900 -25.16% | 22,616,344 148.03% | |||||||
EV | 12,402,674 | 14,011,385 | 21,415,698 | |||||||
EBITDA | 1,707,756 | 1,018,648 | 689,828 | |||||||
EV/EBITDA | 7.26 | 13.75 | 31.04 | |||||||
Interest | 85,949 | 73,604 | 58,353 | |||||||
Interest/NOPBT | 6.64% | 11.17% | 16.18% |