XSHE000923
Market cap1.18bUSD
Jan 14, Last price
13.83CNY
1D
1.39%
1Q
-8.47%
Jan 2017
-42.25%
Name
XuanHua Construction Machinery Co.
Chart & Performance
Profile
HBIS Resources Co., Ltd. processes, sells, and services mineral products in China. It offers copper products, and iron and vermiculite ore products. The company was formerly known as XuanHua Construction Machinery Co.,Ltd. and changed its name to HBIS Resources Co., Ltd. in December 2019. HBIS Resources Co., Ltd. was founded in 1950 and is based in Shijiazhuang, 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 | 5,866,770 16.10% | 5,053,104 -23.05% | |||||||
Cost of revenue | 3,918,428 | 3,917,161 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,948,341 | 1,135,943 | |||||||
NOPBT Margin | 33.21% | 22.48% | |||||||
Operating Taxes | 613,401 | 325,851 | |||||||
Tax Rate | 31.48% | 28.69% | |||||||
NOPAT | 1,334,940 | 810,093 | |||||||
Net income | 912,467 -5.67% | 967,265 -52.16% | |||||||
Dividends | (195,819) | (195,819) | |||||||
Dividend yield | 1.79% | 2.28% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,991 | ||||||||
Long-term debt | 1,931 | 3,798 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 447,526 | 594,952 | |||||||
Net debt | (5,548,322) | (5,769,401) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,545,112 | 772,268 | |||||||
CAPEX | (893,644) | ||||||||
Cash from investing activities | (890,372) | ||||||||
Cash from financing activities | (276,824) | ||||||||
FCF | 958,749 | (690,633) | |||||||
Balance | |||||||||
Cash | 4,882,172 | 4,788,301 | |||||||
Long term investments | 668,081 | 986,888 | |||||||
Excess cash | 5,256,914 | 5,522,535 | |||||||
Stockholders' equity | 7,443,438 | 8,218,081 | |||||||
Invested Capital | 7,381,483 | 6,960,359 | |||||||
ROIC | 18.62% | 12.87% | |||||||
ROCE | 13.14% | 7.80% | |||||||
EV | |||||||||
Common stock shares outstanding | 652,729 | 652,729 | |||||||
Price | 16.80 27.76% | 13.15 -8.04% | |||||||
Market cap | 10,965,847 27.76% | 8,583,386 -8.04% | |||||||
EV | 8,406,263 | 6,822,653 | |||||||
EBITDA | 2,120,961 | 1,311,605 | |||||||
EV/EBITDA | 3.96 | 5.20 | |||||||
Interest | 60,110 | 13 | |||||||
Interest/NOPBT | 3.09% | 0.00% |