XSHG600761
Market cap2.16bUSD
Jan 16, Last price
17.76CNY
1D
4.10%
1Q
-5.98%
Jan 2017
67.55%
Name
Anhui Heli Co Ltd
Chart & Performance
Profile
Anhui Heli Co.,Ltd. engages in the research and development, manufacture, sale, and export of industrial vehicles in the People's Republic of China and internationally. The company offers electric, lithium battery, electric reach, engine, heavy, explosion proof, and special forklifts, as well as forklift attachments; port machineries, tractors, and wheel loaders; FICS Heli fleet management system; Heli logistics system and various AGVs; and components and spare parts. It sells its products under the HELI brand name. The company was founded in 1958 and is based in Hefei, the People's Republic of 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 | 17,470,511 11.47% | 15,673,140 1.66% | |||||||
Cost of revenue | 15,617,523 | 14,294,435 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,852,988 | 1,378,705 | |||||||
NOPBT Margin | 10.61% | 8.80% | |||||||
Operating Taxes | 216,682 | 139,069 | |||||||
Tax Rate | 11.69% | 10.09% | |||||||
NOPAT | 1,636,306 | 1,239,637 | |||||||
Net income | 1,278,127 40.89% | 907,194 43.10% | |||||||
Dividends | (371,903) | (259,063) | |||||||
Dividend yield | 2.32% | 2.66% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,088,549 | 836,872 | |||||||
Long-term debt | 3,440,450 | 3,363,364 | |||||||
Deferred revenue | 241,375 | 132,375 | |||||||
Other long-term liabilities | 441,322 | 77,072 | |||||||
Net debt | 925,398 | (2,612,306) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,457,825 | 770,421 | |||||||
CAPEX | (672,321) | ||||||||
Cash from investing activities | (1,820,361) | ||||||||
Cash from financing activities | (145,568) | 2,379,801 | |||||||
FCF | 926,629 | 544,345 | |||||||
Balance | |||||||||
Cash | 7,513,604 | 6,812,542 | |||||||
Long term investments | (3,910,003) | ||||||||
Excess cash | 2,730,075 | 6,028,885 | |||||||
Stockholders' equity | 7,049,560 | 6,759,337 | |||||||
Invested Capital | 10,434,640 | 5,604,217 | |||||||
ROIC | 20.40% | 24.38% | |||||||
ROCE | 14.07% | 11.85% | |||||||
EV | |||||||||
Common stock shares outstanding | 881,467 | 740,181 | |||||||
Price | 18.21 38.48% | 13.15 5.12% | |||||||
Market cap | 16,051,506 64.91% | 9,733,378 5.12% | |||||||
EV | 17,480,738 | 7,726,140 | |||||||
EBITDA | 2,142,898 | 1,630,340 | |||||||
EV/EBITDA | 8.16 | 4.74 | |||||||
Interest | 80,235 | 49,609 | |||||||
Interest/NOPBT | 4.33% | 3.60% |