XSHG600106
Market cap975mUSD
Jan 14, Last price
5.38CNY
1D
4.06%
1Q
-22.59%
Jan 2017
12.32%
Name
Chongqing Road and Bridge Co Ltd
Chart & Performance
Profile
Chongqing road & bridge co.,ltd manages roads and bridges in China. It is also involved in the construction of roads, bridges, and other municipal engineering projects; and real estate development and construction activities. The company was founded in 1997 and is based in Chongqing, 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 | 114,264 -5.82% | 121,324 -26.37% | |||||||
Cost of revenue | 42,234 | 15,243 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 72,030 | 106,081 | |||||||
NOPBT Margin | 63.04% | 87.44% | |||||||
Operating Taxes | 19,088 | 20,663 | |||||||
Tax Rate | 26.50% | 19.48% | |||||||
NOPAT | 52,942 | 85,419 | |||||||
Net income | 211,472 4.22% | 202,901 -20.65% | |||||||
Dividends | (146,763) | (77,083) | |||||||
Dividend yield | 1.65% | 1.17% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 608,000 | 918,507 | |||||||
Long-term debt | 1,025,550 | 1,133,550 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 5,971 | 6,335 | |||||||
Net debt | (4,484,895) | (2,767,816) | |||||||
Cash flow | |||||||||
Cash from operating activities | 172,531 | 186,642 | |||||||
CAPEX | (15) | (51) | |||||||
Cash from investing activities | 67,485 | 53,601 | |||||||
Cash from financing activities | (239,763) | ||||||||
FCF | 249,022 | (76,652) | |||||||
Balance | |||||||||
Cash | 1,615,315 | 1,906,744 | |||||||
Long term investments | 4,503,130 | 2,913,128 | |||||||
Excess cash | 6,112,732 | 4,813,806 | |||||||
Stockholders' equity | 4,109,925 | 4,444,846 | |||||||
Invested Capital | 2,203,455 | 2,053,985 | |||||||
ROIC | 2.49% | 4.04% | |||||||
ROCE | 1.08% | 1.55% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,329,025 | 1,329,025 | |||||||
Price | 6.68 34.68% | 4.96 10.22% | |||||||
Market cap | 8,877,887 34.68% | 6,591,964 10.22% | |||||||
EV | 4,392,993 | 3,824,149 | |||||||
EBITDA | 77,081 | 111,125 | |||||||
EV/EBITDA | 56.99 | 34.41 | |||||||
Interest | 77,228 | 95,412 | |||||||
Interest/NOPBT | 107.22% | 89.94% |