XSHE300786
Market cap314mUSD
Jan 10, Last price
12.69CNY
1D
-3.50%
1Q
3.76%
IPO
-11.34%
Name
Qingdao Guolin Technology Group Co Ltd
Chart & Performance
Profile
Qingdao Guolin Environmental Technology Co.,Ltd. engages in the design and manufacture, installation, commissioning, operation, and maintenance of ozone equipment. The company offers large ozone generators, and middle and small ozone generator; disinfectors, high-concentration ozonated water machines, disinfection vehicles, and vehicle off-gas detection platform; ozone equipment for drinking water, packaging and laminating, gas storage, and swimming pool; and porous diffusers, injection dosing systems, ozone destructors, nitrogen supplement systems, closed circulation cooling water systems, control systems, oxygen recovery systems, and adsorption air dryers/oxygen generators. It also provides VPSA oxygen generators, PSA oxygen generators, and PSA nitrogen generators; heat pumps; and non-negative pressure pipe network pressurized water supply equipment. Qingdao Guolin Environmental Technology Co.,Ltd. was founded in 1994 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 399,771 36.61% | 292,629 -40.95% | |||||||
Cost of revenue | 393,512 | 241,684 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 6,259 | 50,945 | |||||||
NOPBT Margin | 1.57% | 17.41% | |||||||
Operating Taxes | (4,446) | 678 | |||||||
Tax Rate | 1.33% | ||||||||
NOPAT | 10,705 | 50,267 | |||||||
Net income | 17,903 -76.45% | ||||||||
Dividends | (7,556) | (15,335) | |||||||
Dividend yield | 0.23% | 0.54% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 7,168 | 10,106 | |||||||
Long-term debt | 136,043 | 128,840 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (99,859) | (128,582) | |||||||
Cash flow | |||||||||
Cash from operating activities | (16,887) | 57,723 | |||||||
CAPEX | (63,611) | ||||||||
Cash from investing activities | (74,805) | ||||||||
Cash from financing activities | 15,349 | 67,445 | |||||||
FCF | 25,610 | (55,856) | |||||||
Balance | |||||||||
Cash | 243,070 | 259,367 | |||||||
Long term investments | 8,161 | ||||||||
Excess cash | 223,082 | 252,897 | |||||||
Stockholders' equity | 563,610 | 627,754 | |||||||
Invested Capital | 1,123,035 | 1,118,574 | |||||||
ROIC | 0.96% | 4.69% | |||||||
ROCE | 0.46% | 3.71% | |||||||
EV | |||||||||
Common stock shares outstanding | 182,108 | 184,016 | |||||||
Price | 18.05 17.28% | 15.39 -35.40% | |||||||
Market cap | 3,287,057 16.07% | 2,832,004 -35.40% | |||||||
EV | 3,214,983 | 2,709,181 | |||||||
EBITDA | 53,173 | 74,868 | |||||||
EV/EBITDA | 60.46 | 36.19 | |||||||
Interest | 6,908 | 2,971 | |||||||
Interest/NOPBT | 110.37% | 5.83% |