XSHE000088
Market cap2.75bUSD
Jan 17, Last price
4.71CNY
1D
-0.21%
1Q
-2.89%
Jan 2017
-33.94%
Name
Shenzhen Yan Tian Port Holdings Co. Ltd.
Chart & Performance
Profile
Shenzhen Yan Tian Port Holdings Co., Ltd. engages in the road and bridge, port, and warehousing and logistics businesses in China. It offers terminal construction project management, toll expressway management, cargo handling and transport services, industrial and living service facilities, container maintenance, trading, and goods and technology import and export services. The company also develops and operates ports; and manages expressways. The company was founded in 1997 and is headquartered in Shenzhen, China. Shenzhen Yan Tian Port Holdings Co., Ltd. is a subsidiary of Shenzhen City Yantian Port 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 | 893,207 11.99% | 797,610 17.32% | |||||||
Cost of revenue | 684,761 | 562,565 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 208,445 | 235,044 | |||||||
NOPBT Margin | 23.34% | 29.47% | |||||||
Operating Taxes | 63,635 | 47,247 | |||||||
Tax Rate | 30.53% | 20.10% | |||||||
NOPAT | 144,810 | 187,797 | |||||||
Net income | 1,108,328 134.88% | 471,874 2.27% | |||||||
Dividends | (253,210) | (67,432) | |||||||
Dividend yield | 1.22% | 0.59% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 53,042 | 22,522 | |||||||
Long-term debt | 3,861,015 | 4,344,796 | |||||||
Deferred revenue | 169,475 | 91,694 | |||||||
Other long-term liabilities | 390,592 | 100,592 | |||||||
Net debt | (7,672,575) | 1,898,142 | |||||||
Cash flow | |||||||||
Cash from operating activities | 472,191 | 526,555 | |||||||
CAPEX | (955,434) | ||||||||
Cash from investing activities | 1,550,382 | ||||||||
Cash from financing activities | (948,839) | 1,382,804 | |||||||
FCF | (1,341,592) | (321,760) | |||||||
Balance | |||||||||
Cash | 3,705,426 | 2,469,176 | |||||||
Long term investments | 7,881,205 | ||||||||
Excess cash | 11,541,970 | 2,429,296 | |||||||
Stockholders' equity | 11,167,009 | 9,626,897 | |||||||
Invested Capital | 8,060,879 | 12,957,657 | |||||||
ROIC | 1.38% | 1.89% | |||||||
ROCE | 1.08% | 1.52% | |||||||
EV | |||||||||
Common stock shares outstanding | 4,262,800 | 2,249,162 | |||||||
Price | 4.88 -3.75% | 5.07 -4.34% | |||||||
Market cap | 20,802,466 82.43% | 11,403,250 -4.34% | |||||||
EV | 14,587,832 | 14,675,302 | |||||||
EBITDA | 424,575 | 379,731 | |||||||
EV/EBITDA | 34.36 | 38.65 | |||||||
Interest | 112,789 | 75,025 | |||||||
Interest/NOPBT | 54.11% | 31.92% |