XSHG600575
Market cap1.82bUSD
Jan 06, Last price
3.42CNY
1D
-7.07%
1Q
-12.76%
Jan 2017
-40.52%
Name
Huaihe Energy Group Co Ltd
Chart & Performance
Profile
Huaihe Energy (Group) Co.,Ltd operates as a logistics company in China. It is also involved in railway transportation, power generation production, coal trading, and electricity sales activities. The company was formerly known as Anhui Wanjiang Logistics (Group) Co., Ltd and changed its name to Huaihe Energy (Group) Co.,Ltd in September 2019. Huaihe Energy (Group) Co.,Ltd was founded in 2000 and is based in Wuhu, 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 | 27,333,352 7.79% | 25,356,856 11.33% | |||||||
Cost of revenue | 25,983,438 | 23,903,652 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,349,914 | 1,453,204 | |||||||
NOPBT Margin | 4.94% | 5.73% | |||||||
Operating Taxes | 147,869 | 182,480 | |||||||
Tax Rate | 10.95% | 12.56% | |||||||
NOPAT | 1,202,045 | 1,270,724 | |||||||
Net income | 839,617 59.98% | 524,835 20.25% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 310,359 | ||||||||
BB yield | -3.38% | ||||||||
Debt | |||||||||
Debt current | 2,630,176 | 2,069,334 | |||||||
Long-term debt | 3,732,379 | 1,581,164 | |||||||
Deferred revenue | 17,194 | 20,017 | |||||||
Other long-term liabilities | 841,535 | 659,740 | |||||||
Net debt | 369,291 | (2,312,421) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,182,231 | 1,671,355 | |||||||
CAPEX | (1,045,592) | ||||||||
Cash from investing activities | (1,196,042) | ||||||||
Cash from financing activities | 60,274 | ||||||||
FCF | (4,228,364) | 1,460,221 | |||||||
Balance | |||||||||
Cash | 2,499,072 | 2,520,572 | |||||||
Long term investments | 3,494,191 | 3,442,347 | |||||||
Excess cash | 4,626,596 | 4,695,076 | |||||||
Stockholders' equity | 7,225,293 | 7,329,050 | |||||||
Invested Capital | 14,942,615 | 11,243,751 | |||||||
ROIC | 9.18% | 11.40% | |||||||
ROCE | 6.86% | 9.12% | |||||||
EV | |||||||||
Common stock shares outstanding | 3,797,716 | 3,797,716 | |||||||
Price | 2.42 0.41% | 2.41 0.42% | |||||||
Market cap | 9,190,473 0.41% | 9,152,495 -0.65% | |||||||
EV | 11,006,617 | 8,366,064 | |||||||
EBITDA | 2,262,994 | 2,233,661 | |||||||
EV/EBITDA | 4.86 | 3.75 | |||||||
Interest | 216,360 | 171,716 | |||||||
Interest/NOPBT | 16.03% | 11.82% |