XSHE300208
Market cap321mUSD
Dec 27, Last price
3.13CNY
1D
0.64%
1Q
59.69%
Jan 2017
-81.80%
IPO
40.86%
Name
Qingdao Zhongzi Zhongcheng Group Co Ltd
Chart & Performance
Profile
Qingdao Zhongzi Zhongcheng Group Co.,Ltd. engages in the research and development, manufacturing, and innovation of power and harmonic pollution control equipment in China and internationally. It offers green power grid products, such as high voltage shunt and filter capacitors; and magnetically controlled static var compensation devices. The company also invests in the construction of power plants, and grid transmission and distribution facilities; and invests in, develops, and operates industrial parks. In addition, it develops and operates in various industries, such as ap water, natural gas, expressway, port, wharf, and fishery through BOT, IBO, and PPP. Further, the company is involved in financial investment; EPC general contracting; property services; mining services; production and sales of coal; and domestic and foreign trade. The company was formerly known as Qingdao Hengshun Zhongsheng Group Co., Ltd. and changed its name to Qingdao Zhongzi Zhongcheng Group Co., Ltd. in February 2019. Qingdao Zhongzi Zhongcheng Group Co.,Ltd. was founded in 1998 and is based in Qingdao, 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 | 458,970 -44.84% | 832,104 -47.53% | 1,585,801 447.79% | |||||||
Cost of revenue | 327,081 | 567,540 | 1,377,598 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 131,889 | 264,564 | 208,203 | |||||||
NOPBT Margin | 28.74% | 31.79% | 13.13% | |||||||
Operating Taxes | 60,162 | 164,071 | 53,747 | |||||||
Tax Rate | 45.62% | 62.02% | 25.81% | |||||||
NOPAT | 71,726 | 100,493 | 154,456 | |||||||
Net income | (1,159,790) | |||||||||
Dividends | (21,988) | |||||||||
Dividend yield | 0.44% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 363,362 | 120,250 | 1,162,452 | |||||||
Long-term debt | 75,082 | 72,526 | 8,187 | |||||||
Deferred revenue | 8,216 | 9,630 | 4,997 | |||||||
Other long-term liabilities | 144,809 | 17,345 | 43,118 | |||||||
Net debt | 324,115 | 880 | 672,670 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (539,472) | 148,781 | 682,438 | |||||||
CAPEX | (56,344) | |||||||||
Cash from investing activities | (48,313) | |||||||||
Cash from financing activities | 560,738 | |||||||||
FCF | 715,534 | 1,167,946 | 794,307 | |||||||
Balance | ||||||||||
Cash | 93,897 | 116,473 | 403,757 | |||||||
Long term investments | 20,433 | 75,423 | 94,212 | |||||||
Excess cash | 91,381 | 150,291 | 418,679 | |||||||
Stockholders' equity | (599,219) | 917,900 | 1,052,169 | |||||||
Invested Capital | 793,207 | 1,047,905 | 1,969,379 | |||||||
ROIC | 7.79% | 6.66% | 6.57% | |||||||
ROCE | 67.75% | 22.08% | 8.72% | |||||||
EV | ||||||||||
Common stock shares outstanding | 748,252 | 749,475 | 749,475 | |||||||
Price | 6.68 -34.51% | 10.20 -5.90% | 10.84 -20.88% | |||||||
Market cap | 4,998,320 -34.62% | 7,644,645 -5.90% | 8,124,309 -20.88% | |||||||
EV | 5,327,709 | 7,673,698 | 8,818,662 | |||||||
EBITDA | 206,041 | 296,815 | 226,735 | |||||||
EV/EBITDA | 25.86 | 25.85 | 38.89 | |||||||
Interest | 122,527 | 106,343 | 125,188 | |||||||
Interest/NOPBT | 92.90% | 40.20% | 60.13% |