XSHE000055
Market cap432mUSD
Jan 10, Last price
3.67CNY
1D
-1.87%
1Q
-3.67%
Jan 2017
-73.07%
Name
China Fangda Group Co Ltd
Chart & Performance
Profile
China Fangda Group Co., Ltd. manufactures and sells curtain wall systems and materials in China and internationally. It operates in five segments: Curtain Wall, Rail Transport, Real Estate, New Energy, and Others. The company's primary products include energy-saving curtain walls, photo-electricity curtain walls, LED colour-display curtain walls, PVDF aluminium plate and graphene aluminium plate materials. Its construction curtain walls are used on high-level buildings; and large-area public venues, such as airports, stations, cultural centres and exhibition centres, day lighting roof, shaped construction with external retaining, and decoration functions. The company is also involved in the assembly and processing of metro screen doors; development and operation of real estate properties; property management; research and development, installation, and sale of photovoltaic equipment; and design and construction of photovoltaic power plants. China Fangda Group Co. was founded in 1995 and is headquartered in Shenzhen, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 4,292,205 11.57% | 3,846,976 8.13% | |||||||
Cost of revenue | 3,654,048 | 3,162,836 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 638,156 | 684,140 | |||||||
NOPBT Margin | 14.87% | 17.78% | |||||||
Operating Taxes | 40,817 | 41,075 | |||||||
Tax Rate | 6.40% | 6.00% | |||||||
NOPAT | 597,339 | 643,065 | |||||||
Net income | 272,758 -3.60% | 282,934 27.35% | |||||||
Dividends | (141,883) | (53,694) | |||||||
Dividend yield | 7.43% | 2.33% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,208,055 | 1,402,017 | |||||||
Long-term debt | 673,352 | 1,277,315 | |||||||
Deferred revenue | 8,979 | 9,000 | |||||||
Other long-term liabilities | 53,242 | 201,013 | |||||||
Net debt | 1,394,043 | (4,810,789) | |||||||
Cash flow | |||||||||
Cash from operating activities | 299,742 | 221,212 | |||||||
CAPEX | (118,891) | ||||||||
Cash from investing activities | (118,565) | ||||||||
Cash from financing activities | (187,612) | ||||||||
FCF | 138,720 | 461,150 | |||||||
Balance | |||||||||
Cash | 1,425,151 | 1,238,754 | |||||||
Long term investments | 62,213 | 6,251,367 | |||||||
Excess cash | 1,272,754 | 7,297,772 | |||||||
Stockholders' equity | 6,024,790 | 5,810,380 | |||||||
Invested Capital | 7,698,994 | 2,806,615 | |||||||
ROIC | 11.37% | 12.78% | |||||||
ROCE | 6.39% | 7.07% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,091,033 | 1,073,874 | |||||||
Price | 1.75 -18.60% | 2.15 -56.74% | |||||||
Market cap | 1,909,308 -17.30% | 2,308,830 -56.74% | |||||||
EV | 3,378,006 | (2,431,515) | |||||||
EBITDA | 687,805 | 731,813 | |||||||
EV/EBITDA | 4.91 | ||||||||
Interest | 92,407 | 123,583 | |||||||
Interest/NOPBT | 14.48% | 18.06% |