XSHE002534
Market cap1.33bUSD
Jan 15, Last price
12.46CNY
1D
5.36%
1Q
16.95%
Jan 2017
41.72%
IPO
-20.89%
Name
Hangzhou Boiler Group Co Ltd
Chart & Performance
Profile
Xizi Clean Energy Equipment Manufacturing Co.,ltd., together with its subsidiaries, consult, develop, produce, sell, and install boilers, pressure vessels, environment protection equipment, new energy equipment, and other products in the People's Republic of China and internationally. Its products include gas turbine waste heat boilers, CDQ waste heat boilers, sintering machine waste heat boilers, cement kiln waste heat boilers, hot water boilers, and power station boilers, such as fluidized bed boilers, pulverized coal furnaces, and blast furnace gas. The company's products also comprise power station auxiliary machines including high pressure heater, low pressure heater, deaerator, and condenser; SCR \SNCR equipment; nuclear power equipment, such as nuclear power conventional island auxiliaries and civil nuclear secondary and tertiary equipment; waste incineration boilers; biomass boilers; natural gas boilers; waste water and gas boilers; molten salt heat absorbers; molten salt heat exchangers; molten salt storage tanks; low nitrogen combustion; and other waste heat boilers. In addition, it offers EP/EPC/PC with heat transfer oil heat exchangers, petrochemical chemical heat exchangers, seawater desalination plants, gasifiers, and other heat exchangers; pressure vessels; spare parts, such as superheaters, economizers, and other components; and provides provision of services include technical services, project renovations, maintenance, and other services. The company was formerly known as Hangzhou Boiler Group Co.,Ltd. and changed its name to Xizi Clean Energy Equipment Manufacturing Co.,ltd. in January 2022. Xizi Clean Energy Equipment Manufacturing Co.,ltd. was founded in 1955 and is based in Hangzhou, the People's Republic of 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 | 8,079,097 10.01% | 7,343,646 11.64% | |||||||
Cost of revenue | 7,398,800 | 6,864,169 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 680,298 | 479,477 | |||||||
NOPBT Margin | 8.42% | 6.53% | |||||||
Operating Taxes | 13,169 | ||||||||
Tax Rate | 1.94% | ||||||||
NOPAT | 667,129 | 479,477 | |||||||
Net income | 54,582 -73.23% | 203,855 -51.50% | |||||||
Dividends | (132,138) | (143,727) | |||||||
Dividend yield | 1.36% | 1.38% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 545,331 | 952,152 | |||||||
Long-term debt | 1,553,827 | 1,872,204 | |||||||
Deferred revenue | 1,020 | 615,691 | |||||||
Other long-term liabilities | 168,560 | 138,660 | |||||||
Net debt | (3,770,102) | (1,637,801) | |||||||
Cash flow | |||||||||
Cash from operating activities | 307,785 | ||||||||
CAPEX | (422,565) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | 81,337 | 594,398 | |||||||
FCF | 410,270 | 232,656 | |||||||
Balance | |||||||||
Cash | 3,840,666 | 3,638,478 | |||||||
Long term investments | 2,028,594 | 823,678 | |||||||
Excess cash | 5,465,305 | 4,094,974 | |||||||
Stockholders' equity | 3,189,430 | 3,587,110 | |||||||
Invested Capital | 4,001,050 | 3,896,478 | |||||||
ROIC | 16.89% | 13.94% | |||||||
ROCE | 9.45% | 6.39% | |||||||
EV | |||||||||
Common stock shares outstanding | 779,741 | 718,634 | |||||||
Price | 12.49 -13.74% | 14.48 -54.31% | |||||||
Market cap | 9,738,962 -6.41% | 10,405,823 -54.31% | |||||||
EV | 6,416,683 | 9,186,631 | |||||||
EBITDA | 854,366 | 643,240 | |||||||
EV/EBITDA | 7.51 | 14.28 | |||||||
Interest | 109,341 | 82,467 | |||||||
Interest/NOPBT | 16.07% | 17.20% |