XSHE000690
Market cap1.24bUSD
Jan 14, Last price
4.18CNY
1D
1.70%
1Q
-6.49%
Jan 2017
-54.91%
Name
Guangdong Baolihua New Energy Stock Co Ltd
Chart & Performance
Profile
Guangdong Baolihua New Energy Stock Co., Ltd. engages in the power and finance business in China. The company generates power using coal and wind sources. It also provides financial investment services; and constructs houses, as well as provides highway and pavement engineering contracting services. The company is based in Guangzhou, 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 | 10,274,802 9.13% | 9,415,000 0.05% | |||||||
Cost of revenue | 8,961,595 | 8,961,426 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,313,207 | 453,574 | |||||||
NOPBT Margin | 12.78% | 4.82% | |||||||
Operating Taxes | 222,354 | ||||||||
Tax Rate | 16.93% | ||||||||
NOPAT | 1,090,854 | 453,574 | |||||||
Net income | 888,539 385.17% | 183,141 -77.78% | |||||||
Dividends | (310,876) | (108,794) | |||||||
Dividend yield | 3.24% | 0.77% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,091,115 | 2,765,162 | |||||||
Long-term debt | 5,234,154 | 4,828,573 | |||||||
Deferred revenue | 8,618 | 11,440 | |||||||
Other long-term liabilities | (4,766,689) | ||||||||
Net debt | (697,186) | (1,543,127) | |||||||
Cash flow | |||||||||
Cash from operating activities | 2,006,962 | 1,195,940 | |||||||
CAPEX | (1,982,596) | ||||||||
Cash from investing activities | (2,049,248) | ||||||||
Cash from financing activities | (1,208,279) | 203,988 | |||||||
FCF | (360,104) | 595,409 | |||||||
Balance | |||||||||
Cash | 4,808,937 | 6,055,973 | |||||||
Long term investments | 3,213,518 | 3,080,888 | |||||||
Excess cash | 7,508,715 | 8,666,111 | |||||||
Stockholders' equity | 9,185,624 | 8,346,082 | |||||||
Invested Capital | 11,932,614 | 5,686,625 | |||||||
ROIC | 12.38% | 5.69% | |||||||
ROCE | 6.75% | 2.41% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,167,168 | 2,175,888 | |||||||
Price | 4.43 -31.85% | 6.50 9.80% | |||||||
Market cap | 9,600,556 -32.12% | 14,143,271 9.80% | |||||||
EV | 8,903,370 | 12,600,145 | |||||||
EBITDA | 2,019,326 | 1,210,074 | |||||||
EV/EBITDA | 4.41 | 10.41 | |||||||
Interest | 230,925 | 268,960 | |||||||
Interest/NOPBT | 17.58% | 59.30% |