XSHE002266
Market cap2.12bUSD
Jan 16, Last price
3.00CNY
1D
1.01%
1Q
-6.54%
Jan 2017
-47.92%
IPO
38.89%
Name
Zhefu Holding Group Co Ltd
Chart & Performance
Profile
Zhefu Holding Group Co., Ltd., through its subsidiaries, primarily engages in the research and development, manufacture, installation, and service of hydropower equipment in China and internationally. It offers conventional hydro turbine-generator units; pump-storage units; and tidal power generation units, as well as mechanical and electrical works for EPC projects. The company also provides nuclear power equipment; and motors and generators. The company was formerly known as Zhejiang Fuchunjiang Hydropower Equipment Co., Ltd. and changed its name to Zhefu Holding Group Co., Ltd. in January 2014. Zhefu Holding Group Co., Ltd. was founded in 1970 and is headquartered in Tonglu, 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 | 18,950,801 12.94% | 16,779,792 18.71% | |||||||
Cost of revenue | 17,443,720 | 14,681,531 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,507,081 | 2,098,261 | |||||||
NOPBT Margin | 7.95% | 12.50% | |||||||
Operating Taxes | (50,743) | 41,393 | |||||||
Tax Rate | 1.97% | ||||||||
NOPAT | 1,557,824 | 2,056,868 | |||||||
Net income | 1,025,626 -30.07% | 1,466,634 -36.53% | |||||||
Dividends | (313,156) | (427,590) | |||||||
Dividend yield | 1.71% | 2.05% | |||||||
Proceeds from repurchase of equity | (1) | (1) | |||||||
BB yield | 0.00% | 0.00% | |||||||
Debt | |||||||||
Debt current | 2,759,647 | 6,730,315 | |||||||
Long-term debt | 1,035,677 | 1,625,154 | |||||||
Deferred revenue | 106,834 | 115,768 | |||||||
Other long-term liabilities | 73,806 | 73,248 | |||||||
Net debt | (136,531) | 1,811,823 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,315,449 | 414,074 | |||||||
CAPEX | (533,383) | ||||||||
Cash from investing activities | (514,648) | ||||||||
Cash from financing activities | (2,108,456) | 809,132 | |||||||
FCF | 3,008,024 | 725,031 | |||||||
Balance | |||||||||
Cash | 3,087,218 | 5,499,159 | |||||||
Long term investments | 844,636 | 1,044,487 | |||||||
Excess cash | 2,984,315 | 5,704,656 | |||||||
Stockholders' equity | 11,463,015 | 11,022,528 | |||||||
Invested Capital | 12,146,021 | 13,450,149 | |||||||
ROIC | 12.17% | 16.27% | |||||||
ROCE | 9.85% | 10.79% | |||||||
EV | |||||||||
Common stock shares outstanding | 5,398,032 | 5,345,294 | |||||||
Price | 3.40 -13.04% | 3.91 -45.08% | |||||||
Market cap | 18,353,309 -12.19% | 20,900,100 -45.24% | |||||||
EV | 18,432,828 | 22,964,740 | |||||||
EBITDA | 2,037,548 | 2,559,119 | |||||||
EV/EBITDA | 9.05 | 8.97 | |||||||
Interest | 197,666 | 225,307 | |||||||
Interest/NOPBT | 13.12% | 10.74% |