XHKG8348
Market cap18mUSD
Dec 23, Last price
0.44HKD
1D
4.76%
1Q
76.00%
Jan 2017
-68.35%
IPO
-78.11%
Name
Tianjin Binhai Teda Log Group Corp Ltd
Chart & Performance
Profile
Tianjin Binhai Teda Logistics (Group) Corporation Limited, together with its subsidiaries, provides logistics services primarily in the People's Republic of China. The company operates in two segments, Logistics and Supply Chain Service for Finished Automobiles and Components, and Materials Procurement and Related Logistics Services. It offers logistics and supply chain management services, including planning, storage, and transportation management for finished automobiles and components. The company also sells raw materials to trading companies; and provides transportation management, storage, cold warehouse, and warehouse supervising and management services. In addition, it offers supply chain management and agency service for electronics components, as well as materials procurement and related logistics, bonded warehouse, and container yard services. The company was founded in 2006 and is based in Tianjin, 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 | 3,649,930 10.57% | 3,301,143 7.54% | 3,069,814 6.56% | |||||||
Cost of revenue | 3,641,300 | 3,225,851 | 2,955,612 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,630 | 75,292 | 114,202 | |||||||
NOPBT Margin | 0.24% | 2.28% | 3.72% | |||||||
Operating Taxes | 4,633 | 21,261 | 33,352 | |||||||
Tax Rate | 53.68% | 28.24% | 29.20% | |||||||
NOPAT | 3,997 | 54,031 | 80,850 | |||||||
Net income | 29,778 -49.98% | 59,534 -24.93% | 79,308 -196.58% | |||||||
Dividends | (10,788) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 337,218 | 306,824 | 272,537 | |||||||
Long-term debt | 85,261 | 88,345 | 126,029 | |||||||
Deferred revenue | 3,979 | 4,191 | 4,402 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (217,857) | (321,787) | (223,253) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (151,177) | 75,142 | 95,529 | |||||||
CAPEX | (3,423) | (14,756) | (15,808) | |||||||
Cash from investing activities | 72,045 | 11,265 | 24,727 | |||||||
Cash from financing activities | 4,804 | (29,535) | (211,003) | |||||||
FCF | (80,287) | 75,972 | 292,876 | |||||||
Balance | ||||||||||
Cash | 340,301 | 414,629 | 357,757 | |||||||
Long term investments | 300,035 | 302,327 | 264,062 | |||||||
Excess cash | 457,840 | 551,899 | 468,328 | |||||||
Stockholders' equity | 893,089 | 898,512 | 885,816 | |||||||
Invested Capital | 924,610 | 789,073 | 836,214 | |||||||
ROIC | 0.47% | 6.65% | 9.50% | |||||||
ROCE | 0.60% | 5.39% | 8.39% | |||||||
EV | ||||||||||
Common stock shares outstanding | 354,312 | 354,312 | 354,312 | |||||||
Price | 0.31 -7.58% | 0.33 0.00% | ||||||||
Market cap | 108,065 -7.58% | 116,923 0.00% | ||||||||
EV | (23,447) | 93,247 | ||||||||
EBITDA | 49,774 | 114,643 | 157,996 | |||||||
EV/EBITDA | 0.59 | |||||||||
Interest | 21,339 | 20,702 | 23,545 | |||||||
Interest/NOPBT | 247.27% | 27.50% | 20.62% |