XHKG3996
Market cap8.06bUSD
Dec 23, Last price
1.01HKD
1D
1.00%
1Q
23.17%
Jan 2017
-26.81%
IPO
-34.84%
Name
China Energy Engineering Corp Ltd
Chart & Performance
Profile
China Energy Engineering Corporation Limited provides solutions and services in energy power and infrastructure sectors in the People's Republic of China and internationally. The company operates through five segments: Survey, Design and Consulting Services; Construction and Contracting; Industrial Manufacturing; Investment and Operation; and Other Businesses. The company's Survey, Design and Consulting Services segment offers survey and design services for domestic and foreign thermal power, hydropower, nuclear power, wind power, solar power generation, and power grid projects; and consulting services for power industry policies, as well as provides power project testing, evaluation, and supervision services. Its Construction and Contracting segment offers general contracting, engineering construction, and project operation and maintenance services to domestic and foreign traditional energy, new energy, smart energy, water conservancy, ecological environmental protection, transportation, municipal administration, housing construction, and other projects. The company's Industrial Manufacturing segment designs, manufactures, and sells power station auxiliary equipment, power grid equipment, steel structures, energy saving and environmental protection equipment, and other equipment related to the power industry; and civil explosives and cement, as well as provides blasting services. Its Investment and Operation Segment invests in and operates traditional energy, new energy, smart energy, water conservancy, ecological environmental protection, and transportation projects; offers financial services; and develops real estate properties. The company's Other Businesses Segment provides logistics trade, leasing and business, software and information, and other services. The company was incorporated in 2014 and is headquartered in Beijing, 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 | 406,031,848 10.82% | 366,393,301 13.67% | 322,318,565 19.23% | |||||||
Cost of revenue | 372,231,582 | 335,098,352 | 293,038,401 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,800,266 | 31,294,949 | 29,280,164 | |||||||
NOPBT Margin | 8.32% | 8.54% | 9.08% | |||||||
Operating Taxes | 2,755,060 | 3,268,455 | 3,452,839 | |||||||
Tax Rate | 8.15% | 10.44% | 11.79% | |||||||
NOPAT | 31,045,206 | 28,026,494 | 25,827,325 | |||||||
Net income | 7,986,116 2.07% | 7,824,139 -18.48% | 9,597,544 10.42% | |||||||
Dividends | (8,563,081) | (10,478,823) | (9,152,228) | |||||||
Dividend yield | 24.74% | 26.54% | 20.25% | |||||||
Proceeds from repurchase of equity | (5,000,000) | |||||||||
BB yield | 14.45% | |||||||||
Debt | ||||||||||
Debt current | 81,621,741 | 57,893,600 | 27,064,424 | |||||||
Long-term debt | 166,327,028 | 145,850,765 | 98,154,421 | |||||||
Deferred revenue | 518,507 | 661,164 | ||||||||
Other long-term liabilities | 14,689,330 | 9,305,475 | 9,394,831 | |||||||
Net debt | 110,591,432 | 79,058,708 | 18,580,375 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,486,032 | 7,934,299 | 8,844,178 | |||||||
CAPEX | (31,129,600) | (19,982,714) | (14,042,982) | |||||||
Cash from investing activities | (41,528,319) | (49,025,772) | (18,653,107) | |||||||
Cash from financing activities | 36,050,505 | 52,324,231 | 12,323,840 | |||||||
FCF | 2,593,808 | 3,212,416 | 20,416,812 | |||||||
Balance | ||||||||||
Cash | 77,710,170 | 78,386,159 | 61,490,519 | |||||||
Long term investments | 59,647,167 | 46,299,498 | 45,147,951 | |||||||
Excess cash | 117,055,745 | 106,365,992 | 90,522,542 | |||||||
Stockholders' equity | 149,327,649 | 143,102,615 | 127,439,219 | |||||||
Invested Capital | 330,713,639 | 264,675,043 | 185,492,898 | |||||||
ROIC | 10.43% | 12.45% | 13.79% | |||||||
ROCE | 7.55% | 8.40% | 10.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 44,367,311 | 43,385,239 | 34,232,116 | |||||||
Price | 0.78 -14.29% | 0.91 -31.06% | 1.32 73.68% | |||||||
Market cap | 34,606,503 -12.35% | 39,480,567 -12.63% | 45,186,393 99.14% | |||||||
EV | 222,986,077 | 184,131,829 | 119,302,088 | |||||||
EBITDA | 40,777,661 | 37,069,134 | 34,138,147 | |||||||
EV/EBITDA | 5.47 | 4.97 | 3.49 | |||||||
Interest | 5,899,961 | 5,618,003 | 3,362,582 | |||||||
Interest/NOPBT | 17.46% | 17.95% | 11.48% |