XSHG600647
Market cap28mUSD
Jun 26, Last price
1.52CNY
Name
SHANGHAI TONGDA VENTURE CAPITAL CO.
Chart & Performance
Profile
Shanghai Tongda Venture Capital Co., Ltd. engages in the real estate development business in China. It is also involved in equity investment, capital market operation, asset trading, financial non-performing asset disposal, industrial investment, asset management, and agriculture business. In addition, the company offers various financial services, such as securities, futures, funds, insurance, and trust. The company was formerly known as Shanghai New Asia Fast Food Co., Ltd. The company was founded in 1991 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 109,991 488.55% | 18,688 -80.78% | 97,253 784.15% | |||||||
Cost of revenue | 76,806 | 14,739 | 39,238 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,185 | 3,949 | 58,015 | |||||||
NOPBT Margin | 30.17% | 21.13% | 59.65% | |||||||
Operating Taxes | 3,755 | 5,423 | 64 | |||||||
Tax Rate | 11.31% | 137.31% | 0.11% | |||||||
NOPAT | 29,430 | (1,474) | 57,951 | |||||||
Net income | 7,066 1,069.99% | 604 -89.70% | 5,863 -49.87% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 35,769 | (2,277) | (2,368) | |||||||
Long-term debt | 18,327 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 12,019 | 1,048 | ||||||||
Net debt | (415,149) | (280,219) | (456,532) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 91,706 | 70,835 | ||||||||
CAPEX | (16) | |||||||||
Cash from investing activities | 76,962 | 1,061 | 104,158 | |||||||
Cash from financing activities | 3,299 | |||||||||
FCF | 54,612 | (37,914) | 58,775 | |||||||
Balance | ||||||||||
Cash | 463,181 | 263,750 | 439,260 | |||||||
Long term investments | 6,064 | 14,192 | 14,905 | |||||||
Excess cash | 463,746 | 277,007 | 449,302 | |||||||
Stockholders' equity | 459,338 | 333,361 | 332,757 | |||||||
Invested Capital | 172,482 | 53,539 | (81,603) | |||||||
ROIC | 26.04% | 10.50% | ||||||||
ROCE | 5.25% | 1.19% | 23.10% | |||||||
EV | ||||||||||
Common stock shares outstanding | 139,087 | 139,144 | 139,144 | |||||||
Price | 10.97 -14.30% | 12.80 -0.39% | 12.85 7.08% | |||||||
Market cap | 1,525,781 -14.33% | 1,781,037 -0.39% | 1,787,995 7.08% | |||||||
EV | 1,303,276 | 1,538,993 | 1,358,916 | |||||||
EBITDA | 35,654 | 5,497 | 59,565 | |||||||
EV/EBITDA | 36.55 | 279.96 | 22.81 | |||||||
Interest | 114 | 6,583 | 4,540 | |||||||
Interest/NOPBT | 0.34% | 166.69% | 7.83% |