XSHG600869
Market cap1.32bUSD
Jan 15, Last price
4.36CNY
1D
3.33%
1Q
3.82%
Jan 2017
-43.80%
Name
Far East Smarter Energy Co Ltd
Chart & Performance
Profile
Far East Smarter Energy Co., Ltd. provides smart energy and smart city services in China and internationally. It offers aluminum alloy conductors, optical fiber composite power cables, power cables for DC transmission systems, power cables for power transmission, low-smoke halogen-free thin-walled cables for EMUs, aluminum alloy conductor industrial cables, and other intelligent wire and cable products used in smart grid, green building, clean energy, high-end equipment, and smart transportation fields. The company also provides clean energy engineering, power engineering consulting, planning and design, and general contracting services; and ternary material lithium-ion batteries. In addition, it operates MMBao, an e-commerce platform for electrical and electronics industry; and Cableabc.com, a Website for electrical and electronics industry, as well as offers commodity trading services. The company was founded in 1990 and is based in Yixing, China. Far East Smarter Energy Co., Ltd. is a subsidiary of Far East Holding Group Co., 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 | 24,464,753 12.85% | 21,679,650 3.87% | |||||||
Cost of revenue | 23,239,115 | 20,460,828 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,225,638 | 1,218,822 | |||||||
NOPBT Margin | 5.01% | 5.62% | |||||||
Operating Taxes | 101,936 | 72,704 | |||||||
Tax Rate | 8.32% | 5.97% | |||||||
NOPAT | 1,123,702 | 1,146,118 | |||||||
Net income | 319,667 -42.09% | 552,003 3.98% | |||||||
Dividends | (287,323) | (274,379) | |||||||
Dividend yield | 2.94% | 2.45% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 5,965,881 | 5,554,626 | |||||||
Long-term debt | 244,953 | 1,172,995 | |||||||
Deferred revenue | 366,039 | 319,351 | |||||||
Other long-term liabilities | 645,931 | 719,724 | |||||||
Net debt | 2,566,934 | 2,213,824 | |||||||
Cash flow | |||||||||
Cash from operating activities | 461,454 | 322,852 | |||||||
CAPEX | (1,161,553) | ||||||||
Cash from investing activities | (920,426) | 248,220 | |||||||
Cash from financing activities | 298,743 | ||||||||
FCF | 274,173 | 152,719 | |||||||
Balance | |||||||||
Cash | 3,450,249 | 4,318,480 | |||||||
Long term investments | 193,652 | 195,316 | |||||||
Excess cash | 2,420,663 | 3,429,814 | |||||||
Stockholders' equity | 3,197,506 | 3,564,910 | |||||||
Invested Capital | 9,534,532 | 8,270,269 | |||||||
ROIC | 12.62% | 14.61% | |||||||
ROCE | 10.24% | 10.41% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,219,907 | 2,219,353 | |||||||
Price | 4.40 -12.87% | 5.05 -26.60% | |||||||
Market cap | 9,767,592 -12.85% | 11,207,731 -26.60% | |||||||
EV | 12,423,269 | 13,551,111 | |||||||
EBITDA | 1,595,614 | 1,566,671 | |||||||
EV/EBITDA | 7.79 | 8.65 | |||||||
Interest | 365,101 | 312,008 | |||||||
Interest/NOPBT | 29.79% | 25.60% |