XSHG600794
Market cap608mUSD
Dec 25, Last price
3.70CNY
1D
0.27%
1Q
16.72%
Jan 2017
-41.08%
Name
Zhangjiagang Freetrade Sci & Tech Co Ltd
Chart & Performance
Profile
Zhang Jia Gang Freetrade Science& Technology Group Co., Ltd., through its subsidiaries, operates in port terminal business in China. It is involved in the chemical warehousing and solid dry bulk warehousing services; logistics services and supply chain financial solutions in chemical trade, agency business, and securities investment; terminal loading and unloading, warehousing, bonded delivery business, logistics distribution, tank rental, and other services; and dock and pipeline supporting services. The company was formerly known as Zhangjiagang Freetrade Science and Technology Co., Ltd. and changed its name to Zhang Jia Gang Freetrade Science& Technology Group Co., Ltd. in June 2017. Zhangjiagang Freetrade Science & Technology Group Co., Ltd. was founded in 1993 and is based in Suzhou, 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 | 1,498,734 11.73% | 1,341,347 -28.32% | 1,871,187 -9.36% | |||||||
Cost of revenue | 1,076,643 | 1,050,662 | 1,686,401 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 422,091 | 290,686 | 184,785 | |||||||
NOPBT Margin | 28.16% | 21.67% | 9.88% | |||||||
Operating Taxes | 64,689 | 46,247 | 38,341 | |||||||
Tax Rate | 15.33% | 15.91% | 20.75% | |||||||
NOPAT | 357,402 | 244,439 | 146,444 | |||||||
Net income | 252,234 54.38% | 163,388 62.17% | 100,750 -52.63% | |||||||
Dividends | (67,090) | (36,365) | (18,182) | |||||||
Dividend yield | 1.37% | 0.77% | 0.46% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 272,451 | 554,125 | 78,602 | |||||||
Long-term debt | 218,126 | 104,480 | 534,503 | |||||||
Deferred revenue | 7,114 | 7,619 | 8,127 | |||||||
Other long-term liabilities | 1 | |||||||||
Net debt | (875,955) | (605,548) | (753,118) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 309,961 | 503,511 | 467,811 | |||||||
CAPEX | (27,058) | |||||||||
Cash from investing activities | (283,779) | |||||||||
Cash from financing activities | (211,700) | |||||||||
FCF | 245,768 | 107,376 | 485,460 | |||||||
Balance | ||||||||||
Cash | 927,608 | 1,264,152 | 1,366,223 | |||||||
Long term investments | 438,924 | |||||||||
Excess cash | 1,291,595 | 1,197,085 | 1,272,664 | |||||||
Stockholders' equity | 2,454,318 | 2,352,257 | 2,238,359 | |||||||
Invested Capital | 1,988,658 | 1,977,278 | 1,771,533 | |||||||
ROIC | 18.02% | 13.04% | 7.66% | |||||||
ROCE | 12.79% | 9.12% | 6.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,201,115 | 1,200,152 | 1,212,152 | |||||||
Price | 4.08 4.35% | 3.91 21.05% | 3.23 -2.12% | |||||||
Market cap | 4,900,549 4.43% | 4,692,595 19.85% | 3,915,251 -2.12% | |||||||
EV | 4,283,465 | 4,333,436 | 3,416,868 | |||||||
EBITDA | 521,950 | 394,268 | 293,937 | |||||||
EV/EBITDA | 8.21 | 10.99 | 11.62 | |||||||
Interest | 19,361 | 35,486 | 28,362 | |||||||
Interest/NOPBT | 4.59% | 12.21% | 15.35% |