XSES
G92
Market cap499mUSD
Apr 07, Last price
0.79SGD
1D
-7.10%
1Q
-15.14%
Jan 2017
-43.93%
Name
China Aviation Oil (Singapore) Corporation Ltd
Chart & Performance
Profile
China Aviation Oil (Singapore) Corporation Ltd engages in trading jet fuel and other petroleum products to civil aviation industry worldwide. It operates through three segments: Middle Distillates, Other Oil Products, and Investments in Oil-Related Assets. The company engages in trading and supply of aviation fuel and gas, jet fuel, gas oil, fuel oil/gasoline, and crude oil. It also invests in oil-related assets. The company was incorporated in 1993 and is headquartered in Singapore. China Aviation Oil (Singapore) Corporation Ltd is a subsidiary of China National Aviation Fuel Group Limited.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 15,518,512 7.55% | 14,429,573 -12.36% | 16,464,124 -6.65% | |||||||
Cost of revenue | 15,493,843 | 14,395,633 | 16,443,219 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 24,669 | 33,940 | 20,905 | |||||||
NOPBT Margin | 0.16% | 0.24% | 0.13% | |||||||
Operating Taxes | 7,661 | 7,556 | 4,521 | |||||||
Tax Rate | 31.06% | 22.26% | 21.63% | |||||||
NOPAT | 17,008 | 26,384 | 16,384 | |||||||
Net income | 78,357 33.13% | 58,856 75.52% | 33,532 -16.90% | |||||||
Dividends | (31,928) | (10,308) | (11,849) | |||||||
Dividend yield | 4.06% | 1.37% | 1.55% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,644 | 5,559 | 8,283 | |||||||
Long-term debt | 5,000 | 7,027 | 16,845 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (493,685) | (619,103) | (283,067) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 121,359 | 54,558 | (88,768) | |||||||
CAPEX | (808) | (11,483) | (319) | |||||||
Cash from investing activities | 44,643 | 26,255 | 24,446 | |||||||
Cash from financing activities | (38,344) | (16,572) | (26,668) | |||||||
FCF | 118,912 | (370,050) | (70,539) | |||||||
Balance | ||||||||||
Cash | 500,329 | 373,040 | 308,195 | |||||||
Long term investments | 258,649 | |||||||||
Excess cash | ||||||||||
Stockholders' equity | 975,461 | 957,829 | 881,302 | |||||||
Invested Capital | 993,270 | 958,640 | 917,627 | |||||||
ROIC | 1.74% | 2.81% | 1.79% | |||||||
ROCE | 2.46% | 3.51% | 2.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 860,041 | 860,184 | 860,184 | |||||||
Price | 0.92 4.57% | 0.88 -1.69% | 0.89 -5.32% | |||||||
Market cap | 786,937 4.55% | 752,661 -1.69% | 765,564 -5.32% | |||||||
EV | 296,930 | 137,505 | 486,927 | |||||||
EBITDA | 33,547 | 42,514 | 30,777 | |||||||
EV/EBITDA | 8.85 | 3.23 | 15.82 | |||||||
Interest | 858 | 736 | 205 | |||||||
Interest/NOPBT | 3.48% | 2.17% | 0.98% |