XSHE002596
Market cap475mUSD
Jan 10, Last price
2.90CNY
1D
-0.65%
1Q
34.51%
Jan 2017
-69.40%
IPO
-27.77%
Name
Hainan RuiZe New Building Material Co Ltd
Chart & Performance
Profile
Hainan RuiZe New Building Material Co.,Ltd. produces and sells mixed commercial concrete and cement in China. It provides dry-process cement, environment friendly building materials, landscaping design and construction, and municipal sanitation services. The company was formerly known as Three Ya Ruize Concrete Distribution Company Limited and changed its name to Hainan RuiZe New Building Material Co.,Ltd. in August 2008. Hainan RuiZe New Building Material Co.,Ltd. was incorporated in 2002 and is headquartered in Sanya, 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 | 1,698,906 -12.11% | 1,932,921 -30.43% | |||||||
Cost of revenue | 1,599,284 | 1,819,329 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 99,622 | 113,592 | |||||||
NOPBT Margin | 5.86% | 5.88% | |||||||
Operating Taxes | 18,061 | ||||||||
Tax Rate | 18.13% | ||||||||
NOPAT | 81,561 | 113,592 | |||||||
Net income | (506,839) | ||||||||
Dividends | (70,862) | ||||||||
Dividend yield | 2.18% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 109,341 | 290,672 | |||||||
Long-term debt | 1,250,171 | 1,230,854 | |||||||
Deferred revenue | 90 | 90 | |||||||
Other long-term liabilities | 11,321 | 19,968 | |||||||
Net debt | 1,127,193 | 1,097,432 | |||||||
Cash flow | |||||||||
Cash from operating activities | 95,227 | ||||||||
CAPEX | (21,108) | ||||||||
Cash from investing activities | (6,872) | 307,742 | |||||||
Cash from financing activities | (148,553) | ||||||||
FCF | 350,494 | 705,311 | |||||||
Balance | |||||||||
Cash | 72,243 | 115,613 | |||||||
Long term investments | 160,075 | 308,482 | |||||||
Excess cash | 147,373 | 327,448 | |||||||
Stockholders' equity | (736,618) | 1,491,153 | |||||||
Invested Capital | 3,043,671 | 2,608,002 | |||||||
ROIC | 2.89% | 3.82% | |||||||
ROCE | 4.30% | 3.86% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,151,907 | 1,147,581 | |||||||
Price | 2.82 -17.06% | 3.40 -9.81% | |||||||
Market cap | 3,248,377 -16.75% | 3,901,774 -9.81% | |||||||
EV | 4,353,262 | 4,999,206 | |||||||
EBITDA | 208,448 | 240,315 | |||||||
EV/EBITDA | 20.88 | 20.80 | |||||||
Interest | 96,981 | 108,954 | |||||||
Interest/NOPBT | 97.35% | 95.92% |