XSHG600512
Market cap541mUSD
Dec 25, Last price
2.42CNY
1D
1.22%
1Q
22.66%
Jan 2017
-53.02%
Name
Tengda Construction Group Co Ltd
Chart & Performance
Profile
Tengda Construction Group Co., Ltd. engages in the construction business in China. It constructs urban roads, bridges, track crossings, sewage treatment, highways, housing construction, and other projects, as well as is involved in the real estate development and investment businesses. The company was formerly known as Huangyan Municipal Engineering Co., Ltd. Tengda Construction Group Co., Ltd. was founded in 1972 and is based in Taizhou, 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 | 4,064,239 -30.42% | 5,840,770 -15.66% | 6,925,157 17.31% | |||||||
Cost of revenue | 3,890,672 | 5,352,026 | 5,961,489 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 173,566 | 488,744 | 963,668 | |||||||
NOPBT Margin | 4.27% | 8.37% | 13.92% | |||||||
Operating Taxes | 1,190 | 37,689 | 192,229 | |||||||
Tax Rate | 0.69% | 7.71% | 19.95% | |||||||
NOPAT | 172,376 | 451,055 | 771,439 | |||||||
Net income | 47,072 -48.18% | 90,834 -88.93% | 820,390 35.10% | |||||||
Dividends | (31,645) | (79,827) | ||||||||
Dividend yield | 0.78% | 1.53% | ||||||||
Proceeds from repurchase of equity | 22,667 | |||||||||
BB yield | -0.58% | |||||||||
Debt | ||||||||||
Debt current | 4,000 | 501,896 | 1,117 | |||||||
Long-term debt | 4,926 | 2,449 | 4,493 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 397,400 | 500,000 | ||||||||
Net debt | (4,321,601) | (3,463,970) | (4,524,336) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (185,214) | 285,170 | 731,471 | |||||||
CAPEX | (94,011) | |||||||||
Cash from investing activities | 861,084 | 174,483 | ||||||||
Cash from financing activities | (531,122) | 311,361 | 182,446 | |||||||
FCF | 237,588 | 329,799 | 701,533 | |||||||
Balance | ||||||||||
Cash | 3,114,874 | 3,893,551 | 3,663,488 | |||||||
Long term investments | 1,215,653 | 74,765 | 866,458 | |||||||
Excess cash | 4,127,315 | 3,676,277 | 4,183,688 | |||||||
Stockholders' equity | 3,481,724 | 3,869,963 | 3,839,367 | |||||||
Invested Capital | 2,654,835 | 3,230,970 | 2,407,060 | |||||||
ROIC | 5.86% | 16.00% | 30.05% | |||||||
ROCE | 2.83% | 7.08% | 15.41% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,583,740 | 1,582,478 | 1,597,534 | |||||||
Price | 2.48 -3.13% | 2.56 -21.47% | 3.26 10.14% | |||||||
Market cap | 3,927,675 -3.05% | 4,051,143 -22.21% | 5,207,961 10.04% | |||||||
EV | (453,484) | 587,173 | 683,625 | |||||||
EBITDA | 284,441 | 591,611 | 1,034,364 | |||||||
EV/EBITDA | 0.99 | 0.66 | ||||||||
Interest | 53,522 | 50,913 | 30,014 | |||||||
Interest/NOPBT | 30.84% | 10.42% | 3.11% |