XSHE000548
Market cap335mUSD
Jan 03, Last price
4.92CNY
1D
-4.09%
1Q
-5.38%
Jan 2017
-39.18%
Name
Hunan Investment Group Co Ltd
Chart & Performance
Profile
Hunan Investment Group Co., Ltd. engages in the construction, operation, management, and maintenance of roads, bridges, roads, and toll stations in China. It is also involved in the hotel operations; and real estate development, property management, and toll collection businesses. The company was formerly known as Changsha Zhongyi Group Co., Ltd. and changed its name to Hunan Investment Group Co., Ltd. in 2000. Hunan Investment Group Co., Ltd. is based in Changsha, 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 | 1,165,832 180.65% | 415,398 -3.10% | |||||||
Cost of revenue | 961,929 | 278,639 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 203,903 | 136,759 | |||||||
NOPBT Margin | 17.49% | 32.92% | |||||||
Operating Taxes | 66,634 | 20,239 | |||||||
Tax Rate | 32.68% | 14.80% | |||||||
NOPAT | 137,269 | 116,520 | |||||||
Net income | 148,705 320.09% | 35,399 -31.78% | |||||||
Dividends | (25,096) | (9,984) | |||||||
Dividend yield | 0.92% | 0.38% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 7,224 | ||||||||
Long-term debt | 273,375 | 499,659 | |||||||
Deferred revenue | 2 | 4,006 | |||||||
Other long-term liabilities | 3,647 | 190 | |||||||
Net debt | (905,153) | (488,063) | |||||||
Cash flow | |||||||||
Cash from operating activities | 378,192 | 537,711 | |||||||
CAPEX | (7,497) | ||||||||
Cash from investing activities | 7,566 | ||||||||
Cash from financing activities | (247,512) | ||||||||
FCF | 366,880 | 562,321 | |||||||
Balance | |||||||||
Cash | 769,802 | 632,952 | |||||||
Long term investments | 408,726 | 361,994 | |||||||
Excess cash | 1,120,236 | 974,176 | |||||||
Stockholders' equity | 1,358,876 | 1,417,885 | |||||||
Invested Capital | 1,093,987 | 1,310,483 | |||||||
ROIC | 11.42% | 7.97% | |||||||
ROCE | 9.14% | 5.99% | |||||||
EV | |||||||||
Common stock shares outstanding | 499,216 | 499,216 | |||||||
Price | 5.45 3.42% | 5.27 31.42% | |||||||
Market cap | 2,720,726 3.42% | 2,630,867 31.42% | |||||||
EV | 1,815,573 | 2,142,805 | |||||||
EBITDA | 254,948 | 187,423 | |||||||
EV/EBITDA | 7.12 | 11.43 | |||||||
Interest | 10,249 | 8,273 | |||||||
Interest/NOPBT | 5.03% | 6.05% |