XSHE000692
Market cap251mUSD
Dec 25, Last price
3.45CNY
1D
-3.36%
1Q
16.95%
Jan 2017
-46.35%
Name
Shenyang Huitian Thermal Power Co.
Chart & Performance
Profile
Shenyang Huitian Thermal Power Co.,Ltd provide heating and heating engineering services for residents and non-residents in China. It is also involved in the installation of equipment, construction of industrial pipelines, and civil engineering activities. In addition, the company manufactures and installs non-standard structural parts; sells ammonium sulfate; and retails plumbing materials. The company was formerly known as Shenyang Thermal Power Co., Ltd. and changed its name to Shenyang Huitian Thermal Power Co.,Ltd in January 1997. Shenyang Huitian Thermal Power Co.,Ltd was founded in 1980 and is based in Shenyang, 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 | 1,964,874 -1.57% | 1,996,291 0.45% | 1,987,281 4.94% | |||||||
Cost of revenue | 2,514,287 | 3,063,536 | 2,283,687 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (549,413) | (1,067,244) | (296,406) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 2,664 | 109,391 | ||||||||
Tax Rate | ||||||||||
NOPAT | (552,077) | (1,176,635) | (296,406) | |||||||
Net income | 976,900 | |||||||||
Dividends | (145,508) | |||||||||
Dividend yield | 8.33% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,633,646 | 2,610,795 | 2,134,699 | |||||||
Long-term debt | 271,748 | 477,409 | 809,554 | |||||||
Deferred revenue | 186,079 | 212,706 | 244,262 | |||||||
Other long-term liabilities | 240,689 | 656,791 | 2,451 | |||||||
Net debt | 1,368,774 | 2,313,142 | 2,662,543 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,259,369 | |||||||||
CAPEX | (174,765) | |||||||||
Cash from investing activities | 111,463 | 183,422 | ||||||||
Cash from financing activities | (1,668,936) | 885,075 | 249,010 | |||||||
FCF | (1,132,805) | (247,842) | (9,498) | |||||||
Balance | ||||||||||
Cash | 514,665 | 774,309 | 276,482 | |||||||
Long term investments | 21,954 | 753 | 5,228 | |||||||
Excess cash | 438,376 | 675,247 | 182,346 | |||||||
Stockholders' equity | (1,305,772) | 836,220 | 850,406 | |||||||
Invested Capital | 3,824,578 | 1,315,464 | 2,868,443 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 532,835 | 532,833 | 532,833 | |||||||
Price | 3.28 -3.53% | 3.40 -13.49% | 3.93 35.05% | |||||||
Market cap | 1,747,698 -3.53% | 1,811,632 -13.49% | 2,094,034 35.05% | |||||||
EV | 3,151,638 | 4,161,794 | 4,812,929 | |||||||
EBITDA | (261,050) | (791,223) | (38,107) | |||||||
EV/EBITDA | ||||||||||
Interest | 185,833 | 182,580 | 138,399 | |||||||
Interest/NOPBT |