XSHG
600807
Market cap388mUSD
Jul 24, Last price
3.21CNY
1D
1.90%
1Q
29.96%
Name
Shandong Tyan Home Co.
Chart & Performance
Profile
Jinan High-tech Development Co., Ltd., together with its subsidiaries, engages in the development and operation of industrial parks, residential, and commercial real estate in China. Jinan High-tech Development Co., Ltd. is based in Jinan, 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 | 715,953 -58.29% | 1,716,705 33.56% | |||||||
Cost of revenue | 713,928 | 1,195,034 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,025 | 521,671 | |||||||
NOPBT Margin | 0.28% | 30.39% | |||||||
Operating Taxes | 9,481 | 130,754 | |||||||
Tax Rate | 468.17% | 25.06% | |||||||
NOPAT | (7,456) | 390,917 | |||||||
Net income | (95,101) -217.85% | 80,695 97.19% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 87,665 | 378,072 | |||||||
Long-term debt | 27,297 | 323,772 | |||||||
Deferred revenue | 1 | 5,576 | |||||||
Other long-term liabilities | 159,543 | 111,540 | |||||||
Net debt | (406,168) | (476,722) | |||||||
Cash flow | |||||||||
Cash from operating activities | (332,986) | ||||||||
CAPEX | (25,427) | ||||||||
Cash from investing activities | (65,665) | 695,539 | |||||||
Cash from financing activities | (54,806) | 223,164 | |||||||
FCF | (36,822) | 511,214 | |||||||
Balance | |||||||||
Cash | 209,337 | 781,096 | |||||||
Long term investments | 311,792 | 397,470 | |||||||
Excess cash | 485,332 | 1,092,731 | |||||||
Stockholders' equity | (553,672) | 1,368,216 | |||||||
Invested Capital | 1,403,405 | 304,028 | |||||||
ROIC | 43.43% | ||||||||
ROCE | 0.24% | 37.09% | |||||||
EV | |||||||||
Common stock shares outstanding | 864,557 | 865,035 | |||||||
Price | 3.51 3.24% | 3.40 -17.07% | |||||||
Market cap | 3,034,594 3.18% | 2,941,118 -17.07% | |||||||
EV | 2,991,070 | 3,283,265 | |||||||
EBITDA | 25,126 | 669,380 | |||||||
EV/EBITDA | 119.04 | 4.90 | |||||||
Interest | 34,540 | 130,328 | |||||||
Interest/NOPBT | 1,705.67% | 24.98% |