XSHE000507
Market cap586mUSD
Jan 10, Last price
4.84CNY
1D
-1.63%
1Q
-1.22%
Jan 2017
-22.93%
Name
Zhuhai Port Co Ltd
Chart & Performance
Profile
Zhuhai Port Co.,Ltd. engages in port logistics, energy, and infrastructure construction businesses in China. It invests in and operates port terminals, as well as engages in the provision of ship transportation and other businesses. The company also provides traditional freight, warehousing, bonded VMI, trade logistics, supply chain finance, and other logistics value-added services, as well as shipping, freight forwarding, tally, tugboat, customs declaration, and other port and shipping support services. In addition, it invests in, operates, and services clean energy sources, such as coal-fired power generation, wind power generation, and natural gas power generation projects; and constructs, operates, and maintains city pipeline gas. Further, the company develops port city projects, as well as provides property management and other services. Additionally, it provides financing leasing, supply chain finance, insurance brokerage, and industrial development funds for shipping, cargo owners, and other enterprises. The company was formerly known as Fuhua Group Co., Ltd. and changed its name to Zhuhai Port Co.,Ltd. in September 2010. Zhuhai Port Co.,Ltd. was founded in 1986 and is based in Zhuhai, 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 | 5,456,054 3.92% | 5,250,270 -17.72% | |||||||
Cost of revenue | 4,467,083 | 4,314,574 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 988,972 | 935,696 | |||||||
NOPBT Margin | 18.13% | 17.82% | |||||||
Operating Taxes | 121,844 | 113,955 | |||||||
Tax Rate | 12.32% | 12.18% | |||||||
NOPAT | 867,127 | 821,741 | |||||||
Net income | 277,222 -40.51% | 466,036 0.39% | |||||||
Dividends | (496,325) | (110,368) | |||||||
Dividend yield | 8.17% | 2.14% | |||||||
Proceeds from repurchase of equity | (77,050) | ||||||||
BB yield | 1.27% | ||||||||
Debt | |||||||||
Debt current | 1,212,350 | 2,009,952 | |||||||
Long-term debt | 4,769,674 | 5,852,206 | |||||||
Deferred revenue | 37,389 | 108,684 | |||||||
Other long-term liabilities | 182,733 | 220,506 | |||||||
Net debt | (32,046) | 89,179 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,189,534 | 1,301,733 | |||||||
CAPEX | |||||||||
Cash from investing activities | (1,348,571) | ||||||||
Cash from financing activities | 248,869 | ||||||||
FCF | 1,032,530 | (1,033,069) | |||||||
Balance | |||||||||
Cash | 2,510,876 | 4,138,157 | |||||||
Long term investments | 3,503,194 | 3,634,822 | |||||||
Excess cash | 5,741,268 | 7,510,465 | |||||||
Stockholders' equity | 5,980,671 | 6,581,078 | |||||||
Invested Capital | 9,961,655 | 10,688,018 | |||||||
ROIC | 8.40% | 8.62% | |||||||
ROCE | 6.15% | 5.33% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,154,611 | 919,385 | |||||||
Price | 5.26 -6.24% | 5.61 -13.16% | |||||||
Market cap | 6,073,255 17.75% | 5,157,749 -13.33% | |||||||
EV | 8,885,563 | 7,941,790 | |||||||
EBITDA | 1,494,882 | 1,414,320 | |||||||
EV/EBITDA | 5.94 | 5.62 | |||||||
Interest | 364,875 | 337,314 | |||||||
Interest/NOPBT | 36.89% | 36.05% |