XSHE200530
Market cap483mUSD
Jan 10, Last price
1.64HKD
1D
0.60%
1Q
1.83%
Jan 2017
-61.52%
Name
Dalian Refrigeration Co.
Chart & Performance
Profile
Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd. engages in the design, manufacture, sale, installation, and maintenance of industrial and commercial refrigeration and air-conditioning equipment in China. It also engages in refrigerated and frozen food storage business; heating business; cold chain; air-conditioning and environment business field, and engineering and service business field; and the provision of after-sales, maintenance, warranty, and other services. The company was formerly known as Dalian Refrigeration Company Limited and changed its name to Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd. in December 2019. The company was founded in 1930 and is headquartered in Dalian, 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 | 4,815,941 66.46% | 2,893,085 38.48% | |||||||
Cost of revenue | 4,371,860 | 2,823,353 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 444,082 | 69,733 | |||||||
NOPBT Margin | 9.22% | 2.41% | |||||||
Operating Taxes | 11,032 | 1,055 | |||||||
Tax Rate | 2.48% | 1.51% | |||||||
NOPAT | 433,050 | 68,678 | |||||||
Net income | 49,376 163.59% | 18,732 | |||||||
Dividends | (41,772) | (8,432) | |||||||
Dividend yield | 0.95% | 0.22% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 262,288 | 337,159 | |||||||
Long-term debt | 727,970 | 737,561 | |||||||
Deferred revenue | 98,274 | 99,754 | |||||||
Other long-term liabilities | 14,877 | 49,816 | |||||||
Net debt | (646,082) | (764,880) | |||||||
Cash flow | |||||||||
Cash from operating activities | (24,441) | ||||||||
CAPEX | (89,322) | ||||||||
Cash from investing activities | (223,368) | ||||||||
Cash from financing activities | (3,043) | 570,066 | |||||||
FCF | 471,023 | (640,877) | |||||||
Balance | |||||||||
Cash | 951,040 | 1,006,166 | |||||||
Long term investments | 685,300 | 833,434 | |||||||
Excess cash | 1,395,542 | 1,694,946 | |||||||
Stockholders' equity | 2,434,849 | 2,391,075 | |||||||
Invested Capital | 2,787,774 | 2,544,691 | |||||||
ROIC | 16.24% | 3.35% | |||||||
ROCE | 10.46% | 1.62% | |||||||
EV | |||||||||
Common stock shares outstanding | 822,932 | 843,213 | |||||||
Price | 5.34 19.20% | 4.48 -20.99% | |||||||
Market cap | 4,394,455 16.33% | 3,777,592 -20.99% | |||||||
EV | 3,804,902 | 3,066,790 | |||||||
EBITDA | 600,342 | 166,178 | |||||||
EV/EBITDA | 6.34 | 18.45 | |||||||
Interest | 37,918 | 18,582 | |||||||
Interest/NOPBT | 8.54% | 26.65% |