XSHG600717
Market cap1.82bUSD
Jan 15, Last price
4.61CNY
1D
0.66%
1Q
-1.71%
Jan 2017
-20.93%
Name
Tianjin Port Holdings Co Ltd
Chart & Performance
Profile
Tianjin Port Co., Ltd. engages in the cargo loading and unloading operations in China. It is also involved in the commodity storage, intermodal transportation, and automobile transportation activities; container handling, and unpacking and related activities; economic information consulting and freight forwarding services; and wholesale and retail of commerce and various materials. The company is based in Tianjin, 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 | 11,704,037 8.15% | 10,822,025 -25.20% | |||||||
Cost of revenue | 10,131,920 | 8,585,330 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,572,117 | 2,236,695 | |||||||
NOPBT Margin | 13.43% | 20.67% | |||||||
Operating Taxes | 329,859 | 341,682 | |||||||
Tax Rate | 20.98% | 15.28% | |||||||
NOPAT | 1,242,258 | 1,895,013 | |||||||
Net income | 981,649 -14.73% | 1,151,168 -16.48% | |||||||
Dividends | (417,698) | (292,294) | |||||||
Dividend yield | 3.52% | 2.46% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,016,503 | 1,792,764 | |||||||
Long-term debt | 4,176,274 | 4,144,105 | |||||||
Deferred revenue | 252,313 | 36,147 | |||||||
Other long-term liabilities | 252,792 | 478 | |||||||
Net debt | (3,542,530) | (3,776,872) | |||||||
Cash flow | |||||||||
Cash from operating activities | 2,377,875 | 2,388,747 | |||||||
CAPEX | (975,056) | ||||||||
Cash from investing activities | (962,438) | ||||||||
Cash from financing activities | (1,126,044) | ||||||||
FCF | 973,117 | 868,808 | |||||||
Balance | |||||||||
Cash | 4,987,907 | 4,338,577 | |||||||
Long term investments | 4,747,401 | 5,375,164 | |||||||
Excess cash | 9,150,106 | 9,172,639 | |||||||
Stockholders' equity | 19,815,199 | 24,206,232 | |||||||
Invested Capital | 22,464,891 | 21,214,554 | |||||||
ROIC | 5.69% | 9.17% | |||||||
ROCE | 4.95% | 7.33% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,887,202 | 2,894,001 | |||||||
Price | 4.11 0.24% | 4.10 -2.15% | |||||||
Market cap | 11,866,400 0.01% | 11,865,404 -1.03% | |||||||
EV | 15,222,676 | 14,829,989 | |||||||
EBITDA | 2,840,108 | 3,491,900 | |||||||
EV/EBITDA | 5.36 | 4.25 | |||||||
Interest | 242,776 | 293,671 | |||||||
Interest/NOPBT | 15.44% | 13.13% |