XSHE000809
Market cap362mUSD
Jan 02, Last price
3.21CNY
1D
4.90%
1Q
46.58%
Jan 2017
-45.59%
Name
Tieling Newcity Investment Holding Group Ltd
Chart & Performance
Profile
Tieling Newcity Investment Holding (Group) Limited engages in urban infrastructure construction activities in China. It is also involved in land development, water supply, sewage treatment, taxi operation, and advertising media businesses. The company was founded in 2006 and is based in Tieling, 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 | 23,785 -89.28% | 221,834 94.15% | |||||||
Cost of revenue | 44,692 | 153,808 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (20,907) | 68,025 | |||||||
NOPBT Margin | 30.67% | ||||||||
Operating Taxes | (696) | 213 | |||||||
Tax Rate | 0.31% | ||||||||
NOPAT | (20,211) | 67,812 | |||||||
Net income | (105,786) | ||||||||
Dividends | (69,642) | ||||||||
Dividend yield | 2.78% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 40,020 | 357,287 | |||||||
Long-term debt | 291,928 | 645,209 | |||||||
Deferred revenue | 29,006 | 30,625 | |||||||
Other long-term liabilities | 1 | (645,209) | |||||||
Net debt | 57,105 | 934,052 | |||||||
Cash flow | |||||||||
Cash from operating activities | (48,255) | 121,368 | |||||||
CAPEX | |||||||||
Cash from investing activities | 597,075 | 37,545 | |||||||
Cash from financing activities | |||||||||
FCF | 369,640 | 156,070 | |||||||
Balance | |||||||||
Cash | 254,143 | 46,010 | |||||||
Long term investments | 20,699 | 22,433 | |||||||
Excess cash | 273,653 | 57,351 | |||||||
Stockholders' equity | 3,334,421 | 2,846,459 | |||||||
Invested Capital | 3,448,351 | 3,203,231 | |||||||
ROIC | 1.90% | ||||||||
ROCE | 1.74% | ||||||||
EV | |||||||||
Common stock shares outstanding | 824,791 | 824,791 | |||||||
Price | 3.04 5.19% | 2.89 -14.24% | |||||||
Market cap | 2,507,366 5.19% | 2,383,647 -14.24% | |||||||
EV | 3,111,647 | 3,317,699 | |||||||
EBITDA | (8,105) | 81,922 | |||||||
EV/EBITDA | 40.50 | ||||||||
Interest | 65,699 | 84,404 | |||||||
Interest/NOPBT | 124.08% |