XSHE000722
Market cap557mUSD
Jan 10, Last price
8.81CNY
1D
-3.19%
1Q
-4.96%
Jan 2017
-38.00%
Name
Hunan Development Group Co Ltd
Chart & Performance
Profile
Hunan Development Group Co.,Ltd develops hydropower stations in China. The company operates three hydropower stations with an installed capacity of 230,000 kilowatts. It also engages in the old-age care business; and medical business, which focuses on the development of rehabilitation hospitals and medical care centers. In addition, the company is involved in the investment business. Hunan Development Group Co.,Ltd was founded in 1993 and is based in Changsha, 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 | 292,477 -29.01% | 412,013 -13.88% | |||||||
Cost of revenue | 205,926 | 324,739 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 86,551 | 87,274 | |||||||
NOPBT Margin | 29.59% | 21.18% | |||||||
Operating Taxes | 24,864 | 18,751 | |||||||
Tax Rate | 28.73% | 21.49% | |||||||
NOPAT | 61,687 | 68,523 | |||||||
Net income | 49,467 -28.46% | 69,144 -42.25% | |||||||
Dividends | (46,416) | ||||||||
Dividend yield | 0.75% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 52 | ||||||||
Long-term debt | 281 | ||||||||
Deferred revenue | 1,790 | 3,373 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (865,787) | (1,081,229) | |||||||
Cash flow | |||||||||
Cash from operating activities | 369,546 | 76,650 | |||||||
CAPEX | |||||||||
Cash from investing activities | (253,272) | 108,698 | |||||||
Cash from financing activities | |||||||||
FCF | (441,781) | 57,707 | |||||||
Balance | |||||||||
Cash | 711,884 | 649,491 | |||||||
Long term investments | 153,903 | 432,071 | |||||||
Excess cash | 851,163 | 1,060,961 | |||||||
Stockholders' equity | 1,429,030 | 1,139,615 | |||||||
Invested Capital | 2,621,561 | 2,119,614 | |||||||
ROIC | 2.60% | 3.07% | |||||||
ROCE | 2.49% | 2.74% | |||||||
EV | |||||||||
Common stock shares outstanding | 449,697 | 464,158 | |||||||
Price | 9.61 -27.91% | 13.33 50.11% | |||||||
Market cap | 4,321,586 -30.15% | 6,187,230 50.11% | |||||||
EV | 3,757,208 | 5,147,781 | |||||||
EBITDA | 173,146 | 159,904 | |||||||
EV/EBITDA | 21.70 | 32.19 | |||||||
Interest | 680 | 1,212 | |||||||
Interest/NOPBT | 0.79% | 1.39% |