XSHG600653
Market cap600mUSD
Dec 26, Last price
2.25CNY
1D
1.35%
1Q
54.11%
Jan 2017
-43.32%
Name
Liaoning Shenhua Holdings Co Ltd
Chart & Performance
Profile
Liaoning Shenhua Holdings Co.,Ltd engages in the automobile sales and after-market services, new energy, real estate, financial investment, and industrial management businesses in China. The company sells BMW and other brand cars; manages office buildings and factory buildings; and offers building investment and real estate project services. It also operates wind and photovoltaic power projects. In addition, the company is involved in the automotive expo park business; provision of online travel management services through ltstar.com, lthotel.cn, and ltfly.com.cn platforms; supply of automotive supplies, electronic products, auto parts, and aftermarket products; and financial leasing business. Further, it provides vocational education services. The company was formerly known as Shanghai Shenhua Holdings Co., Ltd. and changed its name to Liaoning Shenhua Holdings Co.,Ltd in December 2020. Liaoning Shenhua Holdings Co.,Ltd was founded in 1986 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 | 5,140,866 -13.58% | 5,948,822 -16.19% | 7,097,883 2.90% | |||||||
Cost of revenue | 5,063,431 | 5,705,670 | 6,601,326 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 77,435 | 243,151 | 496,557 | |||||||
NOPBT Margin | 1.51% | 4.09% | 7.00% | |||||||
Operating Taxes | 3,577 | 17,764 | 67,099 | |||||||
Tax Rate | 4.62% | 7.31% | 13.51% | |||||||
NOPAT | 73,857 | 225,387 | 429,458 | |||||||
Net income | (198,775) | 140,909 | ||||||||
Dividends | (63,821) | |||||||||
Dividend yield | 1.77% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 559,286 | 683,709 | 633,333 | |||||||
Long-term debt | 941,561 | 902,723 | 979,222 | |||||||
Deferred revenue | 30,443 | 34,210 | 33,679 | |||||||
Other long-term liabilities | 15,622 | 60,263 | 52,372 | |||||||
Net debt | 853,932 | 550,856 | 725,287 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 65,965 | 138,769 | 429,738 | |||||||
CAPEX | (71,949) | |||||||||
Cash from investing activities | (31,262) | 473,480 | ||||||||
Cash from financing activities | (25,052) | |||||||||
FCF | 698,749 | 334,152 | 1,326,992 | |||||||
Balance | ||||||||||
Cash | 211,178 | 307,665 | 366,277 | |||||||
Long term investments | 435,737 | 727,911 | 520,991 | |||||||
Excess cash | 389,871 | 738,135 | 532,374 | |||||||
Stockholders' equity | 619,786 | 2,193,179 | 2,226,941 | |||||||
Invested Capital | 1,583,478 | 2,088,627 | 2,473,142 | |||||||
ROIC | 4.02% | 9.88% | 14.65% | |||||||
ROCE | 3.83% | 8.51% | 16.37% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,946,870 | 1,946,380 | 1,946,380 | |||||||
Price | 1.85 -2.12% | 1.89 -4.06% | 1.97 8.84% | |||||||
Market cap | 3,601,710 -2.09% | 3,678,659 -4.06% | 3,834,369 8.84% | |||||||
EV | 4,621,371 | 4,474,927 | 4,832,574 | |||||||
EBITDA | 168,348 | 333,536 | 595,751 | |||||||
EV/EBITDA | 27.45 | 13.42 | 8.11 | |||||||
Interest | 83,459 | 81,851 | 110,808 | |||||||
Interest/NOPBT | 107.78% | 33.66% | 22.32% |