XSHE002941
Market cap899mUSD
Jan 13, Last price
10.21CNY
1D
0.10%
1Q
-11.37%
IPO
-10.20%
Name
Xinjiang Communications Construction Group Co Ltd
Chart & Performance
Profile
Xinjiang Communications Construction Group Co., Ltd. constructs transportation infrastructure. It engages in the survey, design, construction, and operation on highway and bridges; provision of water conservancy, railway, and tunnel and municipal works; processing and manufacturing of traffic construction materials; and warehousing logistics, etc. The company is also involved in the bridge and tunnel excavation, technical maintenance, traffic engineering, intelligence communications, engineering budget, equipment rental, and design and consulting services. It serves customers in Xinjiang, Sichuan, Hunan, Tibet, Guizhou, Cameroon, Mongolia, etc. The company was founded in 1999 and is based in Urumqi, 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 | 8,092,033 2.37% | 7,904,968 -31.96% | |||||||
Cost of revenue | 7,442,189 | 7,061,340 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 649,843 | 843,629 | |||||||
NOPBT Margin | 8.03% | 10.67% | |||||||
Operating Taxes | 83,843 | 98,897 | |||||||
Tax Rate | 12.90% | 11.72% | |||||||
NOPAT | 566,000 | 744,732 | |||||||
Net income | 333,820 -5.05% | 351,581 39.08% | |||||||
Dividends | (285,469) | (64,506) | |||||||
Dividend yield | 3.09% | 0.76% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 500,000 | 1,121,094 | |||||||
Long-term debt | 5,448,134 | 4,503,341 | |||||||
Deferred revenue | 5,236 | 2,608 | |||||||
Other long-term liabilities | 180,503 | 48,240 | |||||||
Net debt | 518,501 | (5,776,482) | |||||||
Cash flow | |||||||||
Cash from operating activities | (608,381) | 53,656 | |||||||
CAPEX | (32,887) | ||||||||
Cash from investing activities | (408,789) | ||||||||
Cash from financing activities | 873,522 | 1,122,783 | |||||||
FCF | 523,882 | 644,292 | |||||||
Balance | |||||||||
Cash | 3,947,829 | 4,065,106 | |||||||
Long term investments | 1,481,804 | 7,335,811 | |||||||
Excess cash | 5,025,032 | 11,005,668 | |||||||
Stockholders' equity | 3,606,315 | 3,729,506 | |||||||
Invested Capital | 7,272,262 | 6,332,833 | |||||||
ROIC | 8.32% | 13.11% | |||||||
ROCE | 5.97% | 8.38% | |||||||
EV | |||||||||
Common stock shares outstanding | 710,256 | 689,374 | |||||||
Price | 13.02 6.03% | 12.28 1.57% | |||||||
Market cap | 9,247,537 9.24% | 8,465,519 5.26% | |||||||
EV | 11,180,939 | 4,094,029 | |||||||
EBITDA | 710,525 | 903,273 | |||||||
EV/EBITDA | 15.74 | 4.53 | |||||||
Interest | 239,395 | 211,073 | |||||||
Interest/NOPBT | 36.84% | 25.02% |