XSHG600604
Market cap928mUSD
Jan 09, Last price
4.43CNY
1D
0.23%
1Q
8.05%
Jan 2017
-57.16%
Name
Shanghai Shibei Hi-Tech Co Ltd
Chart & Performance
Profile
Shanghai Shibei Hi-Tech Co.,Ltd. invests in, develops, rents, and sells real estate properties in China. The company was founded in 1923 and is based in Shanghai, 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 | 1,021,758 -19.10% | 1,262,963 13.36% | |||||||
Cost of revenue | 723,214 | 689,457 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 298,544 | 573,505 | |||||||
NOPBT Margin | 29.22% | 45.41% | |||||||
Operating Taxes | 33,450 | 54,411 | |||||||
Tax Rate | 11.20% | 9.49% | |||||||
NOPAT | 265,095 | 519,094 | |||||||
Net income | (177,743) -326.97% | 78,312 -31.91% | |||||||
Dividends | (361,481) | (13,113) | |||||||
Dividend yield | 4.17% | 0.14% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,710,487 | 4,057,835 | |||||||
Long-term debt | 6,225,570 | 5,660,470 | |||||||
Deferred revenue | 488 | ||||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (4,295,496) | 5,059,190 | |||||||
Cash flow | |||||||||
Cash from operating activities | (361,205) | 1,789,037 | |||||||
CAPEX | (33,647) | ||||||||
Cash from investing activities | (66,814) | ||||||||
Cash from financing activities | (277,340) | ||||||||
FCF | 1,817,054 | 1,857,719 | |||||||
Balance | |||||||||
Cash | 1,505,041 | 2,133,557 | |||||||
Long term investments | 10,726,512 | 2,525,558 | |||||||
Excess cash | 12,180,465 | 4,595,967 | |||||||
Stockholders' equity | 5,015,820 | 5,668,942 | |||||||
Invested Capital | 11,164,090 | 13,477,161 | |||||||
ROIC | 2.15% | 3.69% | |||||||
ROCE | 1.84% | 3.16% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,873,305 | 1,873,305 | |||||||
Price | 4.63 -6.28% | 4.94 -8.01% | |||||||
Market cap | 8,673,401 -6.28% | 9,254,126 -8.01% | |||||||
EV | 6,285,581 | 16,222,948 | |||||||
EBITDA | 639,713 | 890,823 | |||||||
EV/EBITDA | 9.83 | 18.21 | |||||||
Interest | 276,116 | 316,365 | |||||||
Interest/NOPBT | 92.49% | 55.16% |