XSHE301018
Market cap1.51bUSD
Jan 15, Last price
41.59CNY
1D
-1.12%
1Q
80.83%
IPO
87.17%
Name
Guangdong Shenling Environmental Systems Co Ltd
Chart & Performance
Profile
Guangdong Shenling Environmental Systems Co., Ltd. engages in the research and development, design, manufacture, engineering and installation, and operation and maintenance of air conditioning equipment in China and internationally. It offers air conditioning units for industrial and technological applications; air conditioning units for specialized applications; and air conditioning units for high end commercial applications. The company's services include technical consultation, guide to selection, centralized solution design, technical support, commissioning, maintenance, servicing, and visit and inspection. It undertakes electric, power, chemical, metallurgy, cement, rail transit, airport, data center, and commercial application related projects. Guangdong Shenling Environmental Systems Co., Ltd. was founded in 2000 and is based 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 | 2,511,194 13.06% | 2,221,169 23.53% | |||||||
Cost of revenue | 2,225,408 | 1,923,187 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 285,786 | 297,981 | |||||||
NOPBT Margin | 11.38% | 13.42% | |||||||
Operating Taxes | 3,919 | 11,393 | |||||||
Tax Rate | 1.37% | 3.82% | |||||||
NOPAT | 281,867 | 286,588 | |||||||
Net income | 104,896 -36.91% | 166,262 18.49% | |||||||
Dividends | (78,126) | (43,202) | |||||||
Dividend yield | 1.13% | 0.53% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 248,419 | 282,411 | |||||||
Long-term debt | 504,563 | 463,978 | |||||||
Deferred revenue | 205,416 | ||||||||
Other long-term liabilities | 214,775 | 1 | |||||||
Net debt | 219,298 | 481,884 | |||||||
Cash flow | |||||||||
Cash from operating activities | 13,848 | 62,271 | |||||||
CAPEX | (221,735) | ||||||||
Cash from investing activities | (550,866) | ||||||||
Cash from financing activities | 798,918 | 88,394 | |||||||
FCF | (299,550) | (80,806) | |||||||
Balance | |||||||||
Cash | 533,526 | 262,427 | |||||||
Long term investments | 158 | 2,078 | |||||||
Excess cash | 408,124 | 153,447 | |||||||
Stockholders' equity | 957,364 | 892,294 | |||||||
Invested Capital | 3,022,198 | 2,372,374 | |||||||
ROIC | 10.45% | 13.19% | |||||||
ROCE | 8.32% | 11.78% | |||||||
EV | |||||||||
Common stock shares outstanding | 262,241 | 240,010 | |||||||
Price | 26.32 -23.15% | 34.25 29.34% | |||||||
Market cap | 6,902,187 -16.04% | 8,220,342 29.34% | |||||||
EV | 7,140,958 | 8,711,377 | |||||||
EBITDA | 358,059 | 351,016 | |||||||
EV/EBITDA | 19.94 | 24.82 | |||||||
Interest | 22,990 | 16,156 | |||||||
Interest/NOPBT | 8.04% | 5.42% |