XSHG600792
Market cap556mUSD
Dec 23, Last price
3.66CNY
1D
0.83%
1Q
15.46%
Jan 2017
-36.79%
Name
Yunnan Coal and Energy Co Ltd
Chart & Performance
Profile
Yunnan Coal & Energy Co.,Ltd. engages in the production and sales of coke and related chemical products in China. The company's products include sulfur, ammonium sulfate, carbon black, coal tar pitch, crude phenol, dephenolic oil, wash oil, anthracene oil, industrial naphthalene, non-aromatic, xylene, toluene, benzene, coke powder, and metallurgical coke. It is also involved in the design, manufacture, installation, and maintenance of transportation equipment, such as cranes and belt conveyors; metallurgical equipment, mining equipment, tunnel boring equipment, wind power and water conservancy equipment, environmental protection equipment, and rolls; and wear-resistant, corrosion-resistant, and heat-resistant materials, as well as maintenance and repair of equipment and production lines. In addition, the company engages in the Gas engineering building construction; equity investment; and investment management activities. Yunnan Coal & Energy Co.,Ltd. was founded in 1997 and is based in Kunming, China. Yunnan Coal & Energy Co.,Ltd. is a subsidiary of Kunming Iron and Steel Holdings Co., Ltd.
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 | 7,460,833 -1.06% | 7,540,979 23.60% | 6,101,186 29.25% | |||||||
Cost of revenue | 7,326,213 | 7,420,819 | 5,861,352 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 134,620 | 120,159 | 239,834 | |||||||
NOPBT Margin | 1.80% | 1.59% | 3.93% | |||||||
Operating Taxes | 25,692 | |||||||||
Tax Rate | 10.71% | |||||||||
NOPAT | 134,620 | 120,159 | 214,142 | |||||||
Net income | 147,014 | |||||||||
Dividends | (84,509) | (60,429) | (21,739) | |||||||
Dividend yield | 1.85% | 1.76% | 0.53% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 965,681 | 1,062,820 | 1,065,331 | |||||||
Long-term debt | 831,796 | 707,364 | 4,999 | |||||||
Deferred revenue | 19,272 | 19,589 | 19,945 | |||||||
Other long-term liabilities | 670,843 | 907,833 | 125,176 | |||||||
Net debt | 1,458,091 | 865,609 | 481,616 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (765,419) | 926,433 | 258,193 | |||||||
CAPEX | (573,547) | |||||||||
Cash from investing activities | (101,760) | |||||||||
Cash from financing activities | 450,202 | 399,867 | 119,661 | |||||||
FCF | (1,409) | (1,299,472) | 70,276 | |||||||
Balance | ||||||||||
Cash | 290,414 | 822,691 | 532,995 | |||||||
Long term investments | 48,971 | 81,884 | 55,719 | |||||||
Excess cash | 527,526 | 283,654 | ||||||||
Stockholders' equity | 960,621 | 1,666,296 | 1,682,439 | |||||||
Invested Capital | 5,861,831 | 5,406,075 | 4,363,712 | |||||||
ROIC | 2.39% | 2.46% | 5.14% | |||||||
ROCE | 2.30% | 2.02% | 5.13% | |||||||
EV | ||||||||||
Common stock shares outstanding | 980,090 | 989,924 | 989,924 | |||||||
Price | 4.66 34.29% | 3.47 -15.78% | 4.12 -0.72% | |||||||
Market cap | 4,567,220 32.96% | 3,435,035 -15.78% | 4,078,485 -0.72% | |||||||
EV | 6,091,829 | 4,371,829 | 4,640,600 | |||||||
EBITDA | 326,486 | 278,165 | 386,998 | |||||||
EV/EBITDA | 18.66 | 15.72 | 11.99 | |||||||
Interest | 104,236 | 88,588 | 49,288 | |||||||
Interest/NOPBT | 77.43% | 73.73% | 20.55% |