XSHE000601
Market cap558mUSD
Jan 10, Last price
3.79CNY
1D
-1.30%
1Q
-2.57%
Jan 2017
-55.88%
Name
Guangdong Shaoneng Group Co Ltd
Chart & Performance
Profile
GuangDong ShaoNeng Group Co., Ltd. engages in hydropower and biomass power generation activities in China. It has a total installed capacity of approximately 1.04 million kilowatts. The company was founded in 1993 and is based in Shaoguan, 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 | 4,109,902 6.79% | 3,848,625 -2.96% | |||||||
Cost of revenue | 3,952,552 | 3,433,631 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 157,350 | 414,994 | |||||||
NOPBT Margin | 3.83% | 10.78% | |||||||
Operating Taxes | (38,780) | ||||||||
Tax Rate | |||||||||
NOPAT | 196,130 | 414,994 | |||||||
Net income | (266,032) | ||||||||
Dividends | (297,946) | (54,028) | |||||||
Dividend yield | 6.54% | 1.06% | |||||||
Proceeds from repurchase of equity | (10,923) | ||||||||
BB yield | 0.24% | ||||||||
Debt | |||||||||
Debt current | 1,527,340 | 2,036,243 | |||||||
Long-term debt | 4,643,145 | 4,838,665 | |||||||
Deferred revenue | 293,961 | 324,080 | |||||||
Other long-term liabilities | 9,777 | 43,988 | |||||||
Net debt | 5,804,433 | 6,430,235 | |||||||
Cash flow | |||||||||
Cash from operating activities | 490,335 | 537,823 | |||||||
CAPEX | (355,947) | ||||||||
Cash from investing activities | (363,293) | ||||||||
Cash from financing activities | |||||||||
FCF | 1,324,876 | 234,447 | |||||||
Balance | |||||||||
Cash | 323,324 | 311,202 | |||||||
Long term investments | 42,728 | 133,470 | |||||||
Excess cash | 160,557 | 252,241 | |||||||
Stockholders' equity | 2,102,519 | 3,304,248 | |||||||
Invested Capital | 10,922,320 | 11,852,402 | |||||||
ROIC | 1.72% | 3.54% | |||||||
ROCE | 1.42% | 3.43% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,064,127 | 1,080,552 | |||||||
Price | 4.28 -8.94% | 4.70 -8.20% | |||||||
Market cap | 4,554,464 -10.32% | 5,078,593 -8.20% | |||||||
EV | 10,688,996 | 11,848,016 | |||||||
EBITDA | 787,269 | 978,670 | |||||||
EV/EBITDA | 13.58 | 12.11 | |||||||
Interest | 294,525 | 283,622 | |||||||
Interest/NOPBT | 187.18% | 68.34% |