XSHE000886
Market cap775mUSD
Jan 10, Last price
5.75CNY
1D
-4.64%
1Q
20.29%
Jan 2017
11.22%
Name
Hainan Expressway Co Ltd
Chart & Performance
Profile
Hainan Expressway Co., Ltd. constructs, manages, and maintains expressways in China. It is also involved in the transportation infrastructure and real estate construction; and hotel and tourism project investment and construction activities. In addition, the company engages in the finance, land development, and advertising businesses. Hainan Expressway Co., Ltd. was founded in 1993 and is based in Haikou, 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 | 124,162 -26.60% | 169,163 33.38% | |||||||
Cost of revenue | 108,893 | 118,927 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 15,269 | 50,236 | |||||||
NOPBT Margin | 12.30% | 29.70% | |||||||
Operating Taxes | 18,888 | 59,915 | |||||||
Tax Rate | 123.70% | 119.27% | |||||||
NOPAT | (3,619) | (9,679) | |||||||
Net income | 90,507 -63.82% | 250,163 386.95% | |||||||
Dividends | (49,441) | (49,441) | |||||||
Dividend yield | 1.22% | 1.03% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 631 | ||||||||
Long-term debt | 35,108 | 1,551 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 9,107 | 27,218 | |||||||
Net debt | (2,174,964) | (2,346,057) | |||||||
Cash flow | |||||||||
Cash from operating activities | (241,080) | ||||||||
CAPEX | (115,576) | ||||||||
Cash from investing activities | 106,622 | 762,988 | |||||||
Cash from financing activities | (67,280) | ||||||||
FCF | (451,550) | 92,867 | |||||||
Balance | |||||||||
Cash | 1,349,488 | 1,686,529 | |||||||
Long term investments | 860,584 | 661,711 | |||||||
Excess cash | 2,203,864 | 2,339,782 | |||||||
Stockholders' equity | 1,698,140 | 2,088,045 | |||||||
Invested Capital | 1,386,562 | 850,637 | |||||||
ROIC | |||||||||
ROCE | 0.49% | 1.71% | |||||||
EV | |||||||||
Common stock shares outstanding | 988,828 | 988,828 | |||||||
Price | 4.10 -15.46% | 4.85 22.17% | |||||||
Market cap | 4,054,196 -15.46% | 4,795,817 22.17% | |||||||
EV | 1,884,525 | 2,455,515 | |||||||
EBITDA | 44,683 | 61,301 | |||||||
EV/EBITDA | 42.18 | 40.06 | |||||||
Interest | 565 | 120 | |||||||
Interest/NOPBT | 3.70% | 0.24% |