XSHE300737
Market cap687mUSD
Jan 10, Last price
4.54CNY
1D
-3.61%
1Q
-12.86%
IPO
-48.17%
Name
Keshun Waterproof Technologies Co Ltd
Chart & Performance
Profile
Keshun Waterproof Technology Co.,Ltd. provides waterproof engineering solutions for building. The company offers waterproof coiled material, waterproof coating, mortar paint, sealing materials, construction auxiliary materials, metal roofing materials, tile paving, repair plugging, and other accessories. It also provides building repair solutions. Keshun Waterproof Technology Co.,Ltd. was founded in 1996 and is headquartered in Foshan, 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 | 7,894,604 3.05% | 7,660,641 -1.42% | |||||||
Cost of revenue | 7,364,617 | 6,993,722 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 529,987 | 666,919 | |||||||
NOPBT Margin | 6.71% | 8.71% | |||||||
Operating Taxes | (86,902) | 22,678 | |||||||
Tax Rate | 3.40% | ||||||||
NOPAT | 616,889 | 644,241 | |||||||
Net income | (337,601) -289.40% | 178,245 -73.50% | |||||||
Dividends | (122,073) | ||||||||
Dividend yield | 1.71% | ||||||||
Proceeds from repurchase of equity | (116,525) | ||||||||
BB yield | 1.63% | ||||||||
Debt | |||||||||
Debt current | 1,515,682 | 1,702,882 | |||||||
Long-term debt | 2,535,967 | 724,438 | |||||||
Deferred revenue | 44,859 | 44,664 | |||||||
Other long-term liabilities | 166,773 | 136,956 | |||||||
Net debt | (396,471) | (78,753) | |||||||
Cash flow | |||||||||
Cash from operating activities | 191,827 | 235,298 | |||||||
CAPEX | (508,413) | ||||||||
Cash from investing activities | (1,694,765) | ||||||||
Cash from financing activities | 1,664,909 | 125,177 | |||||||
FCF | 1,374,782 | (351,695) | |||||||
Balance | |||||||||
Cash | 3,776,689 | 2,407,600 | |||||||
Long term investments | 671,431 | 98,473 | |||||||
Excess cash | 4,053,390 | 2,123,041 | |||||||
Stockholders' equity | 3,156,285 | 3,633,296 | |||||||
Invested Capital | 6,153,874 | 6,046,973 | |||||||
ROIC | 10.11% | 12.16% | |||||||
ROCE | 5.67% | 8.15% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,165,259 | 1,162,817 | |||||||
Price | 6.14 -51.19% | 12.58 -22.58% | |||||||
Market cap | 7,154,688 -51.09% | 14,628,243 -20.77% | |||||||
EV | 6,839,537 | 14,550,525 | |||||||
EBITDA | 788,728 | 881,017 | |||||||
EV/EBITDA | 8.67 | 16.52 | |||||||
Interest | 127,630 | 101,205 | |||||||
Interest/NOPBT | 24.08% | 15.17% |