XSHG600039
Market cap8.84bUSD
Dec 24, Last price
7.48CNY
1D
0.67%
1Q
24.46%
Jan 2017
120.65%
Name
Sichuan Road & Bridge Group Co Ltd
Chart & Performance
Profile
Sichuan Road & Bridge Co., Ltd. engages in the design, investment, construction, and operation of civil engineering infrastructures in China, Africa, the Middle East, Southeast Asia, Europe, and Oceania. The company constructs highway, bridge, tunnel, and railway projects, as well as municipal, port, and other projects. It also engages in the clean energy activities through hydro and wind power plants; gold, graphite, iron, and nepheline mining; and land consolidation, and finance and securities businesses. The company was founded in 1999 and is based in Chengdu, China. Sichuan Road & Bridge Co., Ltd. is a subsidiary of Sichuan Railway Investment Group Co., Ltd.
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 | 114,692,199 -15.14% | 135,151,163 58.91% | 85,048,512 39.26% | |||||||
Cost of revenue | 98,815,435 | 116,975,162 | 74,443,089 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,876,764 | 18,176,001 | 10,605,423 | |||||||
NOPBT Margin | 13.84% | 13.45% | 12.47% | |||||||
Operating Taxes | 1,930,764 | 2,291,242 | 1,153,692 | |||||||
Tax Rate | 12.16% | 12.61% | 10.88% | |||||||
NOPAT | 13,946,000 | 15,884,760 | 9,451,731 | |||||||
Net income | 9,003,846 -19.70% | 11,212,381 67.30% | 6,701,882 122.62% | |||||||
Dividends | (7,012,161) | (2,258,324) | (1,193,858) | |||||||
Dividend yield | 10.74% | 3.30% | 2.10% | |||||||
Proceeds from repurchase of equity | (2,203) | (748) | (1) | |||||||
BB yield | 0.00% | 0.00% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 3,245,100 | 5,910,562 | 9,030,942 | |||||||
Long-term debt | 64,327,416 | 51,279,536 | 42,886,880 | |||||||
Deferred revenue | 360,628 | 346,618 | 307,689 | |||||||
Other long-term liabilities | 831,993 | 1,964,164 | 772,720 | |||||||
Net debt | 24,498,258 | 14,437,316 | 30,245,825 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,080,910) | 13,388,757 | ||||||||
CAPEX | (7,745,804) | |||||||||
Cash from investing activities | (10,504,828) | |||||||||
Cash from financing activities | 2,756,406 | 6,644,292 | 2,713,026 | |||||||
FCF | (4,179,896) | 20,354,746 | 1,902,182 | |||||||
Balance | ||||||||||
Cash | 21,738,782 | 31,460,586 | 12,319,286 | |||||||
Long term investments | 21,335,476 | 11,292,195 | 9,352,712 | |||||||
Excess cash | 37,339,648 | 35,995,223 | 17,419,572 | |||||||
Stockholders' equity | 42,014,562 | 38,169,676 | 25,062,470 | |||||||
Invested Capital | 81,993,262 | 67,584,596 | 65,039,598 | |||||||
ROIC | 18.65% | 23.95% | 16.35% | |||||||
ROCE | 13.25% | 17.48% | 12.81% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,715,578 | 8,617,013 | 6,596,551 | |||||||
Price | 7.49 -5.67% | 7.94 -7.67% | 8.60 167.08% | |||||||
Market cap | 65,279,680 -4.59% | 68,419,081 20.60% | 56,730,336 226.06% | |||||||
EV | 95,401,485 | 87,063,288 | 90,359,083 | |||||||
EBITDA | 18,924,642 | 19,322,442 | 11,445,048 | |||||||
EV/EBITDA | 5.04 | 4.51 | 7.90 | |||||||
Interest | 2,806,364 | 2,614,656 | 2,372,126 | |||||||
Interest/NOPBT | 17.68% | 14.39% | 22.37% |