XSHE300499
Market cap805mUSD
Jan 10, Last price
19.36CNY
1D
-1.93%
1Q
77.13%
Jan 2017
-1.48%
IPO
-20.26%
Name
Guangzhou Goaland Energy Conservation Tech Co Ltd
Chart & Performance
Profile
Guangzhou Goaland Energy Conservation Tech. Co., Ltd. develops and supplies pure water cooling equipment for power electronic devices in China and internationally. It offers water cooling equipment for HVDC converters; flexible AC transmission and distribution thyristor valves; and renewable energy converters. The company was founded in 2001 and is headquartered in Guangzhou, 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 | 573,303 -69.89% | 1,904,341 13.40% | |||||||
Cost of revenue | 518,886 | 1,772,247 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 54,417 | 132,094 | |||||||
NOPBT Margin | 9.49% | 6.94% | |||||||
Operating Taxes | (7,644) | 24,299 | |||||||
Tax Rate | 18.40% | ||||||||
NOPAT | 62,061 | 107,795 | |||||||
Net income | (31,826) -111.10% | 286,723 344.20% | |||||||
Dividends | (41,328) | ||||||||
Dividend yield | 0.91% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,825 | 159,586 | |||||||
Long-term debt | 2,412 | 26,172 | |||||||
Deferred revenue | 18,453 | 21,734 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (685,980) | (768,906) | |||||||
Cash flow | |||||||||
Cash from operating activities | 49,360 | ||||||||
CAPEX | (23,977) | ||||||||
Cash from investing activities | (54,120) | 107,359 | |||||||
Cash from financing activities | (203,751) | 190,452 | |||||||
FCF | 140,436 | 449,425 | |||||||
Balance | |||||||||
Cash | 289,106 | 513,047 | |||||||
Long term investments | 401,112 | 441,616 | |||||||
Excess cash | 661,552 | 859,446 | |||||||
Stockholders' equity | 976,195 | 1,160,586 | |||||||
Invested Capital | 766,703 | 777,850 | |||||||
ROIC | 8.04% | 10.50% | |||||||
ROCE | 3.81% | 8.07% | |||||||
EV | |||||||||
Common stock shares outstanding | 318,257 | 286,843 | |||||||
Price | 14.34 44.41% | 9.93 -37.07% | |||||||
Market cap | 4,563,808 60.23% | 2,848,351 -41.28% | |||||||
EV | 3,881,505 | 2,081,629 | |||||||
EBITDA | 85,301 | 194,011 | |||||||
EV/EBITDA | 45.50 | 10.73 | |||||||
Interest | 3,810 | 35,134 | |||||||
Interest/NOPBT | 7.00% | 26.60% |