XSHG600112
Market cap50mUSD
Jul 19, Last price
0.73CNY
Name
Guizhou Changzheng Tiancheng Holding Co Ltd
Chart & Performance
Profile
Guizhou Changzheng Tiancheng Holding Co.,Ltd. engages in the research, development, manufacture, sale, and service of transformer on load tap-changers and off-circuit tap-changers in China. It also provides motor driver mechanism products, intelligent controllers, and oil filters, as well as pre-sale, consultation, rapid response, and after-sale services. The company's products are used in electric power, petroleum, chemical, metallurgy, railway, light, and real estate industries. It also exports its products to approximately 30 countries and regions. The company is based in Zunyi, China.
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 | 154,485 13.07% | 136,631 15.83% | 117,955 -16.15% | |||||||
Cost of revenue | 156,709 | 158,381 | 163,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,225) | (21,750) | (45,045) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 191 | 148 | 12 | |||||||
Tax Rate | ||||||||||
NOPAT | (2,416) | (21,898) | (45,057) | |||||||
Net income | 180,733 | |||||||||
Dividends | (300) | |||||||||
Dividend yield | 0.02% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 79,728 | 77,781 | 91,544 | |||||||
Long-term debt | 9,344 | 13,556 | 3,654 | |||||||
Deferred revenue | 2,067 | 1,104 | 1,193 | |||||||
Other long-term liabilities | 134,402 | 121,876 | 108,682 | |||||||
Net debt | (885,726) | (937,536) | (948,183) | |||||||
Cash flow | ||||||||||
Cash from operating activities | ||||||||||
CAPEX | ||||||||||
Cash from investing activities | 35,964 | 42,330 | ||||||||
Cash from financing activities | 24,065 | 14,239 | ||||||||
FCF | 150,707 | 17,574 | (36,453) | |||||||
Balance | ||||||||||
Cash | 39,117 | 35,183 | 91,710 | |||||||
Long term investments | 935,680 | 993,689 | 951,671 | |||||||
Excess cash | 967,073 | 1,022,041 | 1,037,484 | |||||||
Stockholders' equity | 543,842 | 780,009 | 677,864 | |||||||
Invested Capital | (483,161) | (474,859) | (349,863) | |||||||
ROIC | 0.50% | 5.31% | 10.29% | |||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 509,233 | 509,205 | 509,205 | |||||||
Price | 2.69 -43.49% | 4.76 36.78% | 3.48 192.44% | |||||||
Market cap | 1,369,838 -43.48% | 2,423,815 36.78% | 1,772,033 192.44% | |||||||
EV | 522,839 | 1,502,219 | 832,075 | |||||||
EBITDA | 11,497 | (11,152) | (32,778) | |||||||
EV/EBITDA | 45.48 | |||||||||
Interest | 68,818 | 61,071 | 67,874 | |||||||
Interest/NOPBT |