XSHG600798
Market cap477mUSD
Jan 09, Last price
2.90CNY
1D
-1.36%
1Q
-0.68%
Jan 2017
-45.69%
Name
Ningbo Marine Co Ltd
Chart & Performance
Profile
Ningbo Marine Company Limited, a shipping company, provides marine transportation services in China. It operates in two segments, the Shipping and Transportation; and the Highway Operations. The company is involved in the international and domestic dry bulk transportation; general cargo transportation; repair of ships and auxiliary machinery; transshipment and intermodal transportation of goods at sea; retailing; domestic labor service; house leasing; property management; and industrial investment activities. It also engages in the operation of toll road. The company is based in Ningbo, China. Ningbo Marine Company Limited is a subsidiary of Zhejiang Provincial Energy Group Company Ltd.
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 | 2,266,743 9.33% | 2,073,363 -11.53% | |||||||
Cost of revenue | 2,061,807 | 1,789,394 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 204,937 | 283,969 | |||||||
NOPBT Margin | 9.04% | 13.70% | |||||||
Operating Taxes | 57,994 | 53,976 | |||||||
Tax Rate | 28.30% | 19.01% | |||||||
NOPAT | 146,943 | 229,993 | |||||||
Net income | 111,762 -38.80% | 182,624 -58.25% | |||||||
Dividends | (87,573) | (96,523) | |||||||
Dividend yield | 1.98% | 2.15% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 296,118 | 439,628 | |||||||
Long-term debt | 892,015 | 1,012,906 | |||||||
Deferred revenue | 38,357 | 32,302 | |||||||
Other long-term liabilities | 1 | 1 | |||||||
Net debt | 151,724 | 766,486 | |||||||
Cash flow | |||||||||
Cash from operating activities | 825,088 | 491,490 | |||||||
CAPEX | (102,672) | ||||||||
Cash from investing activities | (133,779) | ||||||||
Cash from financing activities | (403,890) | ||||||||
FCF | 450,549 | 92,108 | |||||||
Balance | |||||||||
Cash | 533,632 | 246,189 | |||||||
Long term investments | 502,776 | 439,859 | |||||||
Excess cash | 923,071 | 582,380 | |||||||
Stockholders' equity | 3,695,665 | 4,040,417 | |||||||
Invested Capital | 5,477,311 | 5,969,917 | |||||||
ROIC | 2.57% | 3.86% | |||||||
ROCE | 3.19% | 4.32% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,206,928 | 1,206,534 | |||||||
Price | 3.66 -1.61% | 3.72 -11.22% | |||||||
Market cap | 4,417,357 -1.58% | 4,488,307 -11.22% | |||||||
EV | 5,790,893 | 6,454,476 | |||||||
EBITDA | 660,132 | 699,711 | |||||||
EV/EBITDA | 8.77 | 9.22 | |||||||
Interest | 51,981 | 63,538 | |||||||
Interest/NOPBT | 25.36% | 22.38% |