XSHG600864
Market cap1.80bUSD
Jan 15, Last price
6.34CNY
1D
-1.25%
1Q
8.19%
Jan 2017
-44.48%
Name
Harbin Hatou Investment Co Ltd
Chart & Performance
Profile
Harbin Hatou Investment Co.,Ltd produces and supplies heat and thermal power in the People's Republic of China. The company engages in the industrial and equity investment, and investment consulting; and futures businesses. It also offers securities underwriting and sponsorship, securities asset management, securities brokerage, securities self-operation, securities investment consulting, and margin and securities lending services, as well as operates agencies for securities investment fund sales and financial products. The company was formerly known as Harbin Sui Bao Re Dian Co., Ltd. and changed its name to Harbin Hatou Investment Co.,Ltd in November 2007. Harbin Hatou Investment Co.,Ltd was founded in 1994 and is headquartered in Harbin, the People's Republic of 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 | 2,781,442 8.56% | 2,562,150 -12.61% | |||||||
Cost of revenue | 2,306,785 | 2,312,315 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 474,657 | 249,835 | |||||||
NOPBT Margin | 17.07% | 9.75% | |||||||
Operating Taxes | 59,837 | ||||||||
Tax Rate | 12.61% | ||||||||
NOPAT | 414,820 | 249,835 | |||||||
Net income | 206,915 | ||||||||
Dividends | (348,131) | (72,820) | |||||||
Dividend yield | 2.96% | 0.74% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 11,977,856 | 10,313,505 | |||||||
Long-term debt | 4,341,893 | 3,253,906 | |||||||
Deferred revenue | 458,777 | 466,204 | |||||||
Other long-term liabilities | 674,318 | 524,396 | |||||||
Net debt | 7,557,005 | (3,271,278) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,634,129 | 444,717 | |||||||
CAPEX | (247,846) | ||||||||
Cash from investing activities | (241,536) | ||||||||
Cash from financing activities | |||||||||
FCF | 1,647,251 | (509,161) | |||||||
Balance | |||||||||
Cash | 23,857,084 | 16,838,690 | |||||||
Long term investments | (15,094,341) | ||||||||
Excess cash | 8,623,671 | 16,710,582 | |||||||
Stockholders' equity | 3,219,596 | 4,512,913 | |||||||
Invested Capital | 26,593,444 | 21,974,479 | |||||||
ROIC | 1.71% | 1.11% | |||||||
ROCE | 1.57% | 0.93% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,069,150 | 2,080,571 | |||||||
Price | 5.69 21.06% | 4.70 -23.08% | |||||||
Market cap | 11,773,466 20.40% | 9,778,681 -23.08% | |||||||
EV | 19,304,339 | 6,548,269 | |||||||
EBITDA | 824,960 | 577,662 | |||||||
EV/EBITDA | 23.40 | 11.34 | |||||||
Interest | 203,952 | 50,114 | |||||||
Interest/NOPBT | 42.97% | 20.06% |