XSHG600321
Market cap103mUSD
May 30, Last price
0.50CNY
Name
Rightway Holdings Co Ltd
Chart & Performance
Profile
Rightway Holdings Co.,ltd. manufactures and sells wood-based panels and fiberboards in China and internationally. The company also engages in equity investment, and mergers and acquisitions activities; trading grains, chemicals, and board woods; import and export agency business; international freight forwarding business; and manufacturing sheet metal products. In addition, it is involved in general contracting, curtain wall engineering, municipal public works, highway subgrade engineering, highway pavement engineering, steel structure engineering, construction decoration, and decoration engineering activities. Further, it operates a hotel. The company is headquartered in Chengdu, 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 | 801,684 17.85% | 680,243 -46.15% | 1,263,116 72.68% | |||||||
Cost of revenue | 800,494 | 776,086 | 1,133,935 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,190 | (95,842) | 129,181 | |||||||
NOPBT Margin | 0.15% | 10.23% | ||||||||
Operating Taxes | 8,402 | 14,855 | ||||||||
Tax Rate | 11.50% | |||||||||
NOPAT | 1,190 | (104,244) | 114,326 | |||||||
Net income | 43,610 | |||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (618) | |||||||||
BB yield | 0.02% | |||||||||
Debt | ||||||||||
Debt current | 1,814,155 | 2,064,270 | 1,843,036 | |||||||
Long-term debt | 359,000 | 257,050 | 480,140 | |||||||
Deferred revenue | 964 | 1,052 | 1,140 | |||||||
Other long-term liabilities | 936 | 1 | ||||||||
Net debt | 1,830,513 | 2,120,303 | 1,806,021 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 572,436 | 91,655 | 227,329 | |||||||
CAPEX | ||||||||||
Cash from investing activities | 3,316 | 5,950 | ||||||||
Cash from financing activities | (271,795) | 52,191 | ||||||||
FCF | 355,743 | (110,371) | (18,850) | |||||||
Balance | ||||||||||
Cash | 288,531 | 161,293 | 330,750 | |||||||
Long term investments | 54,110 | 39,725 | 186,406 | |||||||
Excess cash | 302,557 | 167,005 | 454,000 | |||||||
Stockholders' equity | 1,523,960 | 1,525,245 | 1,636,615 | |||||||
Invested Capital | 3,316,907 | 3,679,816 | 3,739,550 | |||||||
ROIC | 0.03% | 3.13% | ||||||||
ROCE | 0.03% | 3.08% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,508,890 | 1,508,890 | 1,509,160 | |||||||
Price | 1.79 -1.10% | 1.81 -10.84% | 2.03 -4.25% | |||||||
Market cap | 2,700,913 -1.10% | 2,731,091 -10.85% | 3,063,595 -4.33% | |||||||
EV | 4,614,643 | 4,903,096 | 4,887,364 | |||||||
EBITDA | 61,581 | (25,949) | 200,267 | |||||||
EV/EBITDA | 74.94 | 24.40 | ||||||||
Interest | 7,643 | 5,091 | 4,620 | |||||||
Interest/NOPBT | 642.05% | 3.58% |