XSHE000544
Market cap1.11bUSD
Jan 14, Last price
8.36CNY
1D
3.08%
1Q
0.60%
Jan 2017
-27.87%
Name
Zhongyuan Environment-Protection Co Ltd
Chart & Performance
Profile
Central Plains Environment Protection Co.,Ltd. engages in the construction, operation, and management of environmental and public utility projects in the People's Republic of China. It is also involved in the urban water supply and drainage, sewage treatment, reclaimed water utilization, and sludge treatment; heat production and supply; waste power, wind power, and photovoltaic power generation; water technical research and technology development, equipment manufacturing and sales, engineering design and general contracting construction, project management, engineering consulting, and technical services; municipal infrastructure construction; ecological engineering and restoration; seedling planting; garden design; and landscaping engineering and garden maintenance activities. The company is based in Zhengzhou, the People's Republic of China. Central Plains Environment Protection Co.,Ltd. is a subsidiary of Zhengzhou Public Utilities Investment and Development 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 | 7,759,682 24.82% | 6,216,765 1.24% | |||||||
Cost of revenue | 5,791,013 | 4,891,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,968,669 | 1,325,765 | |||||||
NOPBT Margin | 25.37% | 21.33% | |||||||
Operating Taxes | 105,103 | 128,371 | |||||||
Tax Rate | 5.34% | 9.68% | |||||||
NOPAT | 1,863,567 | 1,197,394 | |||||||
Net income | 860,117 100.68% | 428,596 -15.74% | |||||||
Dividends | (868,648) | (243,671) | |||||||
Dividend yield | 12.82% | 3.96% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,404,887 | 1,689,201 | |||||||
Long-term debt | 19,015,781 | 11,941,838 | |||||||
Deferred revenue | 283,184 | ||||||||
Other long-term liabilities | 1,695,578 | 1,175,118 | |||||||
Net debt | 18,681,495 | (4,264,314) | |||||||
Cash flow | |||||||||
Cash from operating activities | (2,022,278) | ||||||||
CAPEX | (1,344,077) | ||||||||
Cash from investing activities | (1,346,917) | ||||||||
Cash from financing activities | 980,613 | 2,880,334 | |||||||
FCF | 1,996,114 | 1,297,510 | |||||||
Balance | |||||||||
Cash | 1,598,686 | 2,960,792 | |||||||
Long term investments | 140,486 | 14,934,561 | |||||||
Excess cash | 1,351,189 | 17,584,515 | |||||||
Stockholders' equity | 4,087,027 | 4,049,851 | |||||||
Invested Capital | 28,794,834 | 18,549,485 | |||||||
ROIC | 7.87% | 6.95% | |||||||
ROCE | 6.51% | 5.84% | |||||||
EV | |||||||||
Common stock shares outstanding | 974,684 | 974,684 | |||||||
Price | 6.95 9.97% | 6.32 -1.25% | |||||||
Market cap | 6,774,057 9.97% | 6,160,006 -1.25% | |||||||
EV | 26,355,423 | 2,765,732 | |||||||
EBITDA | 2,371,385 | 1,612,398 | |||||||
EV/EBITDA | 11.11 | 1.72 | |||||||
Interest | 775,248 | 510,456 | |||||||
Interest/NOPBT | 39.38% | 38.50% |