XSHE002309
Market cap233mUSD
Nov 08, Last price
2.44CNY
Name
Jiangsu Zhongli Group Co Ltd
Chart & Performance
Profile
Jiangsu Zhongli Group Co.,Ltd manufactures and sells wires and cables in China and internationally. It provides power, wind, control, data, marine, mine, rail transit, photoelectric composite, electronic line of certification, automobile, board coaxial, communication, and aluminum alloy cables, as well as overhead conductors and steel core aluminum standard wires. The company also offers distribution, dielectric self-supported fiber optic, feeder, and home segment cable products, as well as outdoor central beam tubed optical fiber and outdoor self-supporting optical fiber cable products; polymer materials; solar products; and optical fiber and packaging products. In addition, it provides WLAN, smart grid, shipboard cable, high-speed railway cable, rail transit, new energy cable, and automobile cable solutions, as well as FTTX optical-fiber network integrated and solar roof solutions. Further, the company operates solar power stations. It serves communication, equipment manufacturing, rail transit, power, mining, ship and ocean engineering, and solar new energy industries. The company was formerly known as Zhongli Science and Technology Group Co., Ltd. and changed its name to Jiangsu Zhongli Group Co., Ltd. in February 2017. Jiangsu Zhongli Group Co.,Ltd was founded in 1988 and is based in Changshu, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,051,284 -50.39% | 8,165,892 -22.66% | 10,558,387 16.88% | |||||||
Cost of revenue | 3,820,633 | 8,046,838 | 10,703,419 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 230,651 | 119,054 | (145,032) | |||||||
NOPBT Margin | 5.69% | 1.46% | ||||||||
Operating Taxes | 26,852 | 41,752 | 20,541 | |||||||
Tax Rate | 11.64% | 35.07% | ||||||||
NOPAT | 203,799 | 77,302 | (165,573) | |||||||
Net income | (1,496,533) | |||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,910,605 | 3,647,722 | 4,414,313 | |||||||
Long-term debt | 582,571 | 779,850 | 654,513 | |||||||
Deferred revenue | 62,749 | 77,457 | 80,267 | |||||||
Other long-term liabilities | 1,295,435 | 1,097,316 | 1,103,745 | |||||||
Net debt | 2,255,391 | 3,123,232 | 2,184,819 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 289,662 | 387,180 | 1,094,079 | |||||||
CAPEX | (157,622) | |||||||||
Cash from investing activities | (137,284) | 517,892 | ||||||||
Cash from financing activities | (278,445) | |||||||||
FCF | 1,513,360 | (223,290) | 1,703,179 | |||||||
Balance | ||||||||||
Cash | 744,599 | 817,761 | 2,255,142 | |||||||
Long term investments | 493,186 | 486,579 | 628,865 | |||||||
Excess cash | 1,035,221 | 896,045 | 2,356,089 | |||||||
Stockholders' equity | (6,462,995) | 871,787 | 871,787 | |||||||
Invested Capital | 10,695,712 | 5,553,505 | 6,951,846 | |||||||
ROIC | 2.51% | 1.24% | ||||||||
ROCE | 5.43% | 1.85% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 870,077 | 871,787 | 871,787 | |||||||
Price | 2.82 -30.20% | 4.04 -40.24% | 6.76 18.18% | |||||||
Market cap | 2,453,618 -30.33% | 3,522,020 -40.24% | 5,893,281 18.18% | |||||||
EV | 4,709,009 | 6,722,802 | 8,184,594 | |||||||
EBITDA | 602,556 | 611,895 | 184,506 | |||||||
EV/EBITDA | 7.82 | 10.99 | 44.36 | |||||||
Interest | 309,554 | 258,636 | 307,088 | |||||||
Interest/NOPBT | 134.21% | 217.24% |