XSHG600803
Market cap8.51bUSD
Dec 24, Last price
20.04CNY
1D
1.57%
1Q
8.74%
Jan 2017
51.36%
Name
ENN Natural Gas Co Ltd
Chart & Performance
Profile
ENN Natural Gas Co., Ltd. engages in the wholesale and retail of natural gas, energy chemical, chemical trading, and coal mining and washing businesses in China. It is involved in the engineering design and equipment manufacturing related to natural gas, new chemical industry, energy conservation and environmental protection, etc.; technology research and development, consultation, design, equipment integration, and project management business; and manufacturing and integration, engineering construction and installation business. The company also produces and sells coal, methanol, dimethyl ether, and other products, as well as supplies bulk liquefied natural gas; and supplies various energy products comprising gas, electricity, cold energy, heat energy and steam, etc. In addition, it sells natural gas through pipelines to residential, commercial, and industrial customers; and gas appliances, such as stoves, water heaters, range hoods, and heating stoves to residential customers; and building materials and other energy products to industrial customers. The company was formerly known as ENN Ecological Holdings Co., Ltd. and changed its name to ENN Natural Gas Co., Ltd. in October 2020. ENN Natural Gas Co., Ltd. was founded in 1992 and is based in Langfang, 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 | 143,841,880 -6.70% | 154,168,810 32.87% | 116,030,990 31.71% | |||||||
Cost of revenue | 126,271,550 | 134,527,760 | 99,965,790 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 17,570,330 | 19,641,050 | 16,065,200 | |||||||
NOPBT Margin | 12.22% | 12.74% | 13.85% | |||||||
Operating Taxes | 3,236,060 | 3,602,720 | 2,936,000 | |||||||
Tax Rate | 18.42% | 18.34% | 18.28% | |||||||
NOPAT | 14,334,270 | 16,038,330 | 13,129,200 | |||||||
Net income | 7,091,110 -35.97% | 11,074,070 5.16% | 10,530,450 34.44% | |||||||
Dividends | (3,043,910) | (873,240) | (540,500) | |||||||
Dividend yield | 5.84% | 1.75% | 1.03% | |||||||
Proceeds from repurchase of equity | (229,350) | |||||||||
BB yield | 0.44% | |||||||||
Debt | ||||||||||
Debt current | 11,847,610 | 9,874,750 | 15,798,790 | |||||||
Long-term debt | 22,312,370 | 27,109,450 | 16,180,440 | |||||||
Deferred revenue | 1,118,840 | 967,470 | ||||||||
Other long-term liabilities | 3,691,570 | 4,466,490 | 6,171,010 | |||||||
Net debt | 4,811,030 | 17,142,820 | 8,739,810 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,759,450 | 15,005,780 | 13,510,380 | |||||||
CAPEX | (9,258,660) | (8,719,240) | (8,422,580) | |||||||
Cash from investing activities | 272,140 | (6,881,090) | (8,041,110) | |||||||
Cash from financing activities | (8,278,460) | (9,652,160) | (4,701,400) | |||||||
FCF | 18,729,580 | 6,443,450 | 4,001,020 | |||||||
Balance | ||||||||||
Cash | 16,873,550 | 9,263,690 | 11,595,310 | |||||||
Long term investments | 12,475,400 | 10,577,690 | 11,644,110 | |||||||
Excess cash | 22,156,856 | 12,132,940 | 17,437,870 | |||||||
Stockholders' equity | 56,453,240 | 51,537,000 | 43,678,070 | |||||||
Invested Capital | 75,092,574 | 78,802,550 | 64,862,070 | |||||||
ROIC | 18.63% | 22.33% | 22.62% | |||||||
ROCE | 17.50% | 20.78% | 18.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,098,398 | 3,092,016 | 2,845,854 | |||||||
Price | 16.82 4.47% | 16.10 -12.31% | 18.36 35.10% | |||||||
Market cap | 52,115,048 4.69% | 49,781,456 -4.72% | 52,249,872 49.63% | |||||||
EV | 91,807,908 | 100,908,376 | 92,322,002 | |||||||
EBITDA | 21,911,820 | 23,595,500 | 19,290,140 | |||||||
EV/EBITDA | 4.19 | 4.28 | 4.79 | |||||||
Interest | 1,403,410 | 1,371,660 | 1,012,530 | |||||||
Interest/NOPBT | 7.99% | 6.98% | 6.30% |