XSHE000069
Market cap2.80bUSD
Jan 17, Last price
2.53CNY
1D
0.79%
1Q
-5.20%
Jan 2017
-63.31%
Name
Shenzhen Overseas Chinese Town Co Ltd
Chart & Performance
Profile
Shenzhen Overseas Chinese Town Co.,Ltd. engages in the investment and operation of theme parks, hotels, and real estate properties in China. It also engages in the planning, designing, and construction of tourism complexes, as well as engages in travel agency business. The company was formerly known as Shenzhen Overseas Chinese Town Holding Company and changed its name to Shenzhen Overseas Chinese Town Co.,Ltd. in July 2010. Shenzhen Overseas Chinese Town Co.,Ltd. was founded in 1997 and is based 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 | 55,744,151 -27.39% | 76,767,105 -25.17% | |||||||
Cost of revenue | 48,228,287 | 63,156,098 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 7,515,864 | 13,611,007 | |||||||
NOPBT Margin | 13.48% | 17.73% | |||||||
Operating Taxes | 2,674,777 | 2,882,465 | |||||||
Tax Rate | 35.59% | 21.18% | |||||||
NOPAT | 4,841,087 | 10,728,543 | |||||||
Net income | (6,492,442) | ||||||||
Dividends | (6,384,092) | (799,134) | |||||||
Dividend yield | 24.98% | 1.87% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 6,190,792 | 22,811,473 | |||||||
Long-term debt | 114,153,906 | 111,887,719 | |||||||
Deferred revenue | 1,034,588 | 1,130,939 | |||||||
Other long-term liabilities | 297,263 | 297,263 | |||||||
Net debt | 60,867,152 | 56,812,711 | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,422,537 | ||||||||
CAPEX | (2,322,695) | ||||||||
Cash from investing activities | 1,191,153 | ||||||||
Cash from financing activities | (6,732,149) | ||||||||
FCF | 26,004,387 | 19,728,734 | |||||||
Balance | |||||||||
Cash | 40,145,151 | 41,620,838 | |||||||
Long term investments | 19,332,395 | 36,265,643 | |||||||
Excess cash | 56,690,339 | 74,048,126 | |||||||
Stockholders' equity | 76,767,704 | 96,266,702 | |||||||
Invested Capital | 148,342,594 | 154,493,296 | |||||||
ROIC | 3.20% | 6.79% | |||||||
ROCE | 3.66% | 5.95% | |||||||
EV | |||||||||
Common stock shares outstanding | 8,218,281 | 8,037,758 | |||||||
Price | 3.11 -41.65% | 5.33 -24.29% | |||||||
Market cap | 25,558,854 -40.34% | 42,841,250 -24.29% | |||||||
EV | 110,507,494 | 131,422,729 | |||||||
EBITDA | 10,962,506 | 16,672,580 | |||||||
EV/EBITDA | 10.08 | 7.88 | |||||||
Interest | 4,751,059 | 4,499,532 | |||||||
Interest/NOPBT | 63.21% | 33.06% |