XSHE000068
Market cap443mUSD
Jan 09, Last price
3.23CNY
1D
0.62%
1Q
1.57%
Jan 2017
-61.18%
Name
Shenzhen Huakong Seg Co Ltd
Chart & Performance
Profile
Shenzhen Huakong Seg Co., Ltd., together with its subsidiaries, operates in the public utility environmental protection engineering industry in China. The company engages in sponge city construction, water engineering, smart water construction and operation, engineering consulting and design, and water pollution prevention and control planning and design activities, as well as graphite and carbon business. It also offers smart water comprehensive solutions, architectural planning and design, systematic comprehensive environmental management services, and engineering construction services. Shenzhen Huakong Seg Co., Ltd. was founded in 1989 and is based in Shenzhen, 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 921,172 -16.91% | 1,108,590 18.46% | |||||||
Cost of revenue | 973,908 | 1,042,159 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (52,736) | 66,431 | |||||||
NOPBT Margin | 5.99% | ||||||||
Operating Taxes | 65,571 | (7,139) | |||||||
Tax Rate | |||||||||
NOPAT | (118,307) | 73,570 | |||||||
Net income | 653,880 | ||||||||
Dividends | (99,140) | (106,453) | |||||||
Dividend yield | 2.78% | 2.76% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 609,114 | 691,723 | |||||||
Long-term debt | 818,746 | 979,987 | |||||||
Deferred revenue | 3,813 | 4,369 | |||||||
Other long-term liabilities | 284,210 | 274,335 | |||||||
Net debt | 856,438 | 1,329,541 | |||||||
Cash flow | |||||||||
Cash from operating activities | 333,261 | 84,736 | |||||||
CAPEX | (4,624) | ||||||||
Cash from investing activities | 698,191 | 148,448 | |||||||
Cash from financing activities | (965,797) | ||||||||
FCF | (337,288) | 337,000 | |||||||
Balance | |||||||||
Cash | 567,165 | 240,162 | |||||||
Long term investments | 4,257 | 102,008 | |||||||
Excess cash | 525,363 | 286,740 | |||||||
Stockholders' equity | 370,480 | 2,046,638 | |||||||
Invested Capital | 2,385,866 | 2,057,922 | |||||||
ROIC | 3.32% | ||||||||
ROCE | 2.83% | ||||||||
EV | |||||||||
Common stock shares outstanding | 1,006,671 | 1,006,671 | |||||||
Price | 3.54 -7.57% | 3.83 10.69% | |||||||
Market cap | 3,563,617 -7.57% | 3,855,552 10.69% | |||||||
EV | 4,780,132 | 5,563,191 | |||||||
EBITDA | (18,994) | 91,379 | |||||||
EV/EBITDA | 60.88 | ||||||||
Interest | 133,902 | 128,075 | |||||||
Interest/NOPBT | 192.79% |