XSHE000608
Market cap244mUSD
Dec 25, Last price
2.30CNY
1D
-2.46%
1Q
26.60%
Jan 2017
-73.47%
Name
Yang Guang Co Ltd
Chart & Performance
Profile
Yang Guang Co.,Ltd. operates as a real estate development and operation company in China. The company develops high-end residential housing projects; and commercial projects, such as residential, hotel, office, apartment, and urban complexes. The company was formerly known as Super Shine Co., Ltd. and changed its name to Yang Guang Co.,Ltd. in 2008. Yang Guang Co.,Ltd. was founded in 1993 and is based in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 321,270 -15.72% | 381,195 -32.84% | 567,555 -0.46% | |||||||
Cost of revenue | 159,995 | 155,194 | 192,629 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 161,276 | 226,001 | 374,925 | |||||||
NOPBT Margin | 50.20% | 59.29% | 66.06% | |||||||
Operating Taxes | (18,206) | 51,575 | ||||||||
Tax Rate | 13.76% | |||||||||
NOPAT | 179,481 | 226,001 | 323,350 | |||||||
Net income | (234,817) | 64,269 -40.12% | ||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 9,292 | 98,521 | 325,630 | |||||||
Long-term debt | 417,413 | 514,956 | 597,366 | |||||||
Deferred revenue | 1 | 34,363 | 49,399 | |||||||
Other long-term liabilities | 19,134 | 32,641 | 18,115 | |||||||
Net debt | (274,723) | (337,736) | (186,201) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 70,889 | 159,464 | 214,267 | |||||||
CAPEX | (1,663) | |||||||||
Cash from investing activities | 100,225 | 13,045 | ||||||||
Cash from financing activities | ||||||||||
FCF | 98,463 | 427,599 | 135,345 | |||||||
Balance | ||||||||||
Cash | 80,893 | 53,194 | 119,203 | |||||||
Long term investments | 620,534 | 898,020 | 989,995 | |||||||
Excess cash | 685,364 | 932,154 | 1,080,820 | |||||||
Stockholders' equity | 2,419,695 | 3,801,034 | 3,163,245 | |||||||
Invested Capital | 2,642,152 | 2,760,432 | 3,352,865 | |||||||
ROIC | 6.64% | 7.39% | 9.94% | |||||||
ROCE | 4.37% | 5.56% | 7.65% | |||||||
EV | ||||||||||
Common stock shares outstanding | 757,475 | 749,913 | 749,913 | |||||||
Price | 2.88 -14.54% | 3.37 10.49% | 3.05 -2.56% | |||||||
Market cap | 2,181,529 -13.68% | 2,527,208 10.49% | 2,287,236 -2.56% | |||||||
EV | 2,395,936 | 3,798,589 | 2,602,961 | |||||||
EBITDA | 176,186 | 242,086 | 391,070 | |||||||
EV/EBITDA | 13.60 | 15.69 | 6.66 | |||||||
Interest | 48,899 | 66,365 | 80,210 | |||||||
Interest/NOPBT | 30.32% | 29.36% | 21.39% |