Loading...
XSHE000065
Market cap1.24bUSD
Jan 14, Last price  
9.33CNY
1D
3.09%
1Q
-7.62%
Jan 2017
-48.37%
Name

NORINCO International Cooperation Ltd

Chart & Performance

D1W1MN
XSHE:000065 chart
P/E
9.88
P/S
0.42
EPS
0.94
Div Yield, %
2.97%
Shrs. gr., 5y
4.65%
Rev. gr., 5y
16.57%
Revenues
21.49b
+59.96%
1,721,148,4931,246,199,5271,493,874,1441,046,391,6211,105,025,5871,874,091,8931,829,156,2892,632,356,6641,660,357,0382,958,256,9403,024,100,7504,285,573,9508,761,923,4439,730,031,6179,981,409,79511,060,172,81712,850,656,16713,050,012,73113,433,273,05121,487,899,585
Net income
918m
+44.31%
35,134,68523,767,80718,832,406036,078,37356,606,82843,860,08473,335,931119,714,896156,108,079184,594,289218,852,205461,048,956499,253,441589,176,078706,237,373751,378,444623,707,609636,159,328918,064,819
CFO
711m
-3.72%
386,202,1930142,847,12400978,842,129226,999,191113,961,4330757,969,886169,967,121379,266,123144,061,8111,322,880,092182,382,415001,497,433,161738,034,656710,595,056
Dividend
Jun 21, 20240.091977 CNY/sh
Earnings
Apr 23, 2025

Profile

Norinco International Cooperation Ltd. operates as an engineering contractor in Asia, Africa, Europe, and internationally. It is involved in the construction of various projects, such as railways, roads and bridges, civil construction, municipal facilities, petroleum, power plants, industrial manufacturing, and environmental protection. The company also develops real estate properties, such as residential and commercial projects; and provides architectural decoration services. In addition, it offers services in the field of power engineering, mining facilities, heavy-duty vehicles and equipment, integrated logistics services, solar lighting, etc. Further, it researches, develops, and manufactures packaging containers. The company was founded in 2001 and is based in Beijing, China. Norinco International Cooperation Ltd. is a subsidiary of China North Industries Corporation.
URL
https://www.norinco-intl.com/
IPO date
Jun 05, 1998
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
21,487,900
59.96%
13,433,273
2.94%
Cost of revenue
20,137,996
12,088,994
Unusual Expense (Income)
NOPBT
1,349,904
1,344,279
NOPBT Margin
6.28%
10.01%
Operating Taxes
160,336
162,180
Tax Rate
11.88%
12.06%
NOPAT
1,189,568
1,182,099
Net income
918,065
44.31%
636,159
2.00%
Dividends
(269,272)
(62,334)
Dividend yield
2.24%
0.74%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
909,063
1,030,486
Long-term debt
4,838,053
4,886,559
Deferred revenue
4,326
5,667
Other long-term liabilities
118,208
103,395
Net debt
(384,732)
(2,580,308)
Cash flow
Cash from operating activities
710,595
738,035
CAPEX
(187,160)
Cash from investing activities
(805,059)
Cash from financing activities
(536,285)
1,294,853
FCF
(5,751,009)
204,485
Balance
Cash
4,092,505
4,980,947
Long term investments
2,039,342
3,516,406
Excess cash
5,057,452
7,825,689
Stockholders' equity
7,046,894
6,666,828
Invested Capital
10,086,013
7,633,299
ROIC
13.43%
15.43%
ROCE
8.90%
9.38%
EV
Common stock shares outstanding
1,070,753
1,023,596
Price
11.22
36.00%
8.25
-3.85%
Market cap
12,013,843
42.27%
8,444,665
10.41%
EV
12,458,526
6,667,917
EBITDA
1,636,274
1,593,354
EV/EBITDA
7.61
4.18
Interest
236,249
184,083
Interest/NOPBT
17.50%
13.69%