XSHE000058
Market cap1.04bUSD
Jan 14, Last price
7.71CNY
1D
4.47%
1Q
10.94%
Jan 2017
-30.10%
Name
Shenzhen SEG Co Ltd
Chart & Performance
Profile
Shenzhen SEG Co.,Ltd engages in the electronics market business in China. The company offers property management and urban services; inspection, testing, and certification services; and constructs and operates photovoltaic power station project. The company was incorporated in 1996 and is based in Shenzhen, China. Shenzhen SEG Co.,Ltd is a subsidiary of Shenzhen SEG Group Co., Ltd.
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 | 1,949,066 6.58% | 1,828,804 -8.31% | |||||||
Cost of revenue | 1,562,651 | 1,605,208 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 386,414 | 223,596 | |||||||
NOPBT Margin | 19.83% | 12.23% | |||||||
Operating Taxes | 66,705 | 26,290 | |||||||
Tax Rate | 17.26% | 11.76% | |||||||
NOPAT | 319,709 | 197,306 | |||||||
Net income | 90,467 125.87% | 40,052 -59.47% | |||||||
Dividends | (57,067) | (12,469) | |||||||
Dividend yield | 0.65% | 0.13% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 225,285 | 324,464 | |||||||
Long-term debt | 841,973 | 879,525 | |||||||
Deferred revenue | 563 | 674 | |||||||
Other long-term liabilities | 37,772 | 59,895 | |||||||
Net debt | (1,381,937) | 28,698 | |||||||
Cash flow | |||||||||
Cash from operating activities | 367,133 | 222,483 | |||||||
CAPEX | (122,677) | ||||||||
Cash from investing activities | (27,858) | 129,427 | |||||||
Cash from financing activities | (165,964) | ||||||||
FCF | 369,873 | (1,582) | |||||||
Balance | |||||||||
Cash | 1,219,736 | 1,175,290 | |||||||
Long term investments | 1,229,459 | ||||||||
Excess cash | 2,351,742 | 1,083,850 | |||||||
Stockholders' equity | 2,469,912 | 2,417,405 | |||||||
Invested Capital | 1,097,852 | 2,317,200 | |||||||
ROIC | 18.72% | 8.88% | |||||||
ROCE | 11.17% | 6.55% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,231,201 | 1,231,201 | |||||||
Price | 7.16 -9.37% | 7.90 17.38% | |||||||
Market cap | 8,815,397 -9.37% | 9,726,485 16.96% | |||||||
EV | 7,931,704 | 10,279,195 | |||||||
EBITDA | 560,822 | 395,727 | |||||||
EV/EBITDA | 14.14 | 25.98 | |||||||
Interest | 50,012 | 61,615 | |||||||
Interest/NOPBT | 12.94% | 27.56% |