XSHE000720
Market cap502mUSD
Jan 10, Last price
2.93CNY
1D
-3.30%
1Q
-6.39%
Jan 2017
-53.93%
Name
Shandong Xinneng Taishan Power Generation Co Ltd
Chart & Performance
Profile
Shandong Xinneng Taishan Power Generation Co.,Ltd. engages in the industrial park development business in China. It is also involved in the integrated asset operation and bulk commodity supply chain. The company was founded in 1994 and is based in Tai'an, 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 | 1,456,544 -63.44% | 3,983,639 -4.71% | |||||||
Cost of revenue | 1,422,925 | 3,977,625 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 33,620 | 6,014 | |||||||
NOPBT Margin | 2.31% | 0.15% | |||||||
Operating Taxes | 4,037 | 4,449 | |||||||
Tax Rate | 12.01% | 73.98% | |||||||
NOPAT | 29,583 | 1,565 | |||||||
Net income | (65,884) | ||||||||
Dividends | (94,520) | ||||||||
Dividend yield | 1.82% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,310,830 | 1,898,954 | |||||||
Long-term debt | 476,314 | 258,939 | |||||||
Deferred revenue | 198,036 | ||||||||
Other long-term liabilities | 1 | (198,036) | |||||||
Net debt | 1,380,651 | 1,324,399 | |||||||
Cash flow | |||||||||
Cash from operating activities | (57,715) | 26,036 | |||||||
CAPEX | (7,294) | ||||||||
Cash from investing activities | 17 | ||||||||
Cash from financing activities | (117,473) | ||||||||
FCF | 239,818 | 108,864 | |||||||
Balance | |||||||||
Cash | 125,365 | 284,575 | |||||||
Long term investments | 281,128 | 548,919 | |||||||
Excess cash | 333,666 | 634,312 | |||||||
Stockholders' equity | 1,883,066 | 2,174,741 | |||||||
Invested Capital | 4,040,589 | 4,129,824 | |||||||
ROIC | 0.72% | 0.04% | |||||||
ROCE | 0.77% | 0.13% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,257,329 | 1,256,532 | |||||||
Price | 4.14 -18.50% | 5.08 3.89% | |||||||
Market cap | 5,205,341 -18.45% | 6,383,180 3.89% | |||||||
EV | 6,682,010 | 7,802,910 | |||||||
EBITDA | 75,407 | 58,337 | |||||||
EV/EBITDA | 88.61 | 133.76 | |||||||
Interest | 76,082 | 93,526 | |||||||
Interest/NOPBT | 226.30% | 1,555.20% |