XSHG600692
Market cap444mUSD
Jan 02, Last price
9.22CNY
1D
2.22%
1Q
42.06%
Jan 2017
-43.05%
Name
Shang Hai Ya Tong Co Ltd
Chart & Performance
Profile
Shang Hai Ya Tong Co., Ltd. engages in inner river transportation in China. The company provides passenger and cargo transportation across water routes, such as Shanghai-Chongming, Chongming-Liuhe, and Chongming-Haimen. It is also involved in communication and landscape engineering, culture broadcasting, ecological agriculture, property development and operation, and materials distribution activities, as well as the provision of taxi transportation and ship maintenance services. The company 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 | 1,305,275 6.52% | 1,225,329 -18.64% | |||||||
Cost of revenue | 1,233,217 | 1,137,445 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 72,058 | 87,884 | |||||||
NOPBT Margin | 5.52% | 7.17% | |||||||
Operating Taxes | 10,731 | 8,138 | |||||||
Tax Rate | 14.89% | 9.26% | |||||||
NOPAT | 61,327 | 79,746 | |||||||
Net income | 2,444 -68.35% | 7,723 -83.07% | |||||||
Dividends | (46,581) | ||||||||
Dividend yield | 2.11% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 269,073 | 354,389 | |||||||
Long-term debt | 121,586 | 581,768 | |||||||
Deferred revenue | 1,392 | 4,177 | |||||||
Other long-term liabilities | 52,106 | 37,616 | |||||||
Net debt | (121,769) | (133,973) | |||||||
Cash flow | |||||||||
Cash from operating activities | (210,598) | ||||||||
CAPEX | (35,664) | ||||||||
Cash from investing activities | (35,942) | ||||||||
Cash from financing activities | (99,101) | 411,421 | |||||||
FCF | (206,302) | (78,989) | |||||||
Balance | |||||||||
Cash | 325,710 | 671,351 | |||||||
Long term investments | 186,718 | 398,780 | |||||||
Excess cash | 447,165 | 1,008,864 | |||||||
Stockholders' equity | 1,284,411 | 943,708 | |||||||
Invested Capital | 1,395,748 | 959,726 | |||||||
ROIC | 5.21% | 9.13% | |||||||
ROCE | 3.86% | 4.58% | |||||||
EV | |||||||||
Common stock shares outstanding | 354,231 | 351,764 | |||||||
Price | 6.23 5.77% | 5.89 0.51% | |||||||
Market cap | 2,206,856 6.51% | 2,071,890 0.51% | |||||||
EV | 2,581,805 | 2,000,224 | |||||||
EBITDA | 105,147 | 115,875 | |||||||
EV/EBITDA | 24.55 | 17.26 | |||||||
Interest | 36,940 | 14,213 | |||||||
Interest/NOPBT | 51.26% | 16.17% |