XSHG600150
Market cap21bUSD
Dec 20, Last price
35.67CNY
1D
-1.60%
1Q
5.28%
Jan 2017
29.19%
Name
China CSSC Holdings Ltd
Chart & Performance
Profile
China CSSC Holdings Limited engages in the shipbuilding and repair businesses in China. It also manufactures and sells marine high-power diesel engines; and provides marine engineering and other services. The company is based in Shanghai, China. China CSSC Holdings Limited operates as a subsidiary of China State Shipbuilding Corporation Limited.
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 | 74,838,504 25.66% | 59,557,739 -0.31% | 59,740,426 8.14% | |||||||
Cost of revenue | 71,256,801 | 59,680,596 | 57,713,830 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,581,703 | (122,856) | 2,026,596 | |||||||
NOPBT Margin | 4.79% | 3.39% | ||||||||
Operating Taxes | 67,578 | 1,300,832 | 96,388 | |||||||
Tax Rate | 1.89% | 4.76% | ||||||||
NOPAT | 3,514,125 | (1,423,688) | 1,930,208 | |||||||
Net income | 2,957,397 238.98% | 872,452 308.04% | 213,815 -30.08% | |||||||
Dividends | (694,375) | (134,173) | (156,535) | |||||||
Dividend yield | 0.53% | 0.13% | 0.14% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,583,317 | 14,882,911 | 10,583,098 | |||||||
Long-term debt | 13,597,906 | 11,257,429 | 8,190,325 | |||||||
Deferred revenue | 50,491 | 446,361 | 972,459 | |||||||
Other long-term liabilities | 4,169,395 | 4,886,195 | 4,833,530 | |||||||
Net debt | (66,265,122) | (43,239,786) | (39,427,326) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 18,212,879 | 2,024,426 | ||||||||
CAPEX | (2,421,807) | |||||||||
Cash from investing activities | (11,440,307) | |||||||||
Cash from financing activities | (1,914,748) | 7,385,013 | 675,844 | |||||||
FCF | 2,750,138 | 3,818,826 | 1,995,719 | |||||||
Balance | ||||||||||
Cash | 67,966,747 | 57,594,518 | 55,729,165 | |||||||
Long term investments | 17,479,598 | 11,785,608 | 2,471,584 | |||||||
Excess cash | 81,704,419 | 66,402,239 | 55,213,728 | |||||||
Stockholders' equity | 21,077,500 | 19,009,234 | 21,634,108 | |||||||
Invested Capital | 54,680,555 | 62,444,984 | 55,668,358 | |||||||
ROIC | 6.00% | 3.52% | ||||||||
ROCE | 4.67% | 2.61% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 4,480,904 | 4,472,429 | 4,472,429 | |||||||
Price | 29.44 32.14% | 22.28 -10.13% | 24.79 40.14% | |||||||
Market cap | 131,917,828 32.39% | 99,645,713 -10.13% | 110,871,509 43.47% | |||||||
EV | 69,776,644 | 60,923,820 | 78,507,627 | |||||||
EBITDA | 6,103,612 | 2,216,545 | 4,169,977 | |||||||
EV/EBITDA | 11.43 | 27.49 | 18.83 | |||||||
Interest | 547,100 | 608,955 | 550,622 | |||||||
Interest/NOPBT | 15.27% | 27.17% |