XSHG600984
Market cap532mUSD
Jan 03, Last price
3.10CNY
1D
-2.21%
1Q
8.01%
Jan 2017
-40.06%
Name
Shaanxi Construction Machinery Co Ltd
Chart & Performance
Profile
Shaanxi Construction Machinery Co., Ltd. engages in the research and development, manufacture, and leasing of machinery in China and internationally. It offers road construction machinery, such as pavers, milling planers, and steady mixers; pile machinery; construction machinery, including tower cranes; and construction steel structures. The company also leases, installs, disassembles, and maintains engineering machinery and equipment; offers engineering construction, leasing, remanufacturing, spare parts sales, and technical consultation services; and processes and sells road surface materials. The company was founded in 1954 and is headquartered in Xi'an, 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 | 3,211,601 -17.39% | 3,887,668 -17.71% | |||||||
Cost of revenue | 3,183,066 | 3,229,594 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 28,535 | 658,074 | |||||||
NOPBT Margin | 0.89% | 16.93% | |||||||
Operating Taxes | (38,308) | 15,756 | |||||||
Tax Rate | 2.39% | ||||||||
NOPAT | 66,843 | 642,318 | |||||||
Net income | (744,790) | ||||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 4,647,483 | 3,906,959 | |||||||
Long-term debt | 4,978,471 | 4,855,905 | |||||||
Deferred revenue | 9,724 | 5,912 | |||||||
Other long-term liabilities | 710,360 | 845,604 | |||||||
Net debt | 8,430,403 | 7,473,090 | |||||||
Cash flow | |||||||||
Cash from operating activities | 412,459 | 264,649 | |||||||
CAPEX | (1,154,397) | ||||||||
Cash from investing activities | (1,085,313) | ||||||||
Cash from financing activities | 491,851 | 1,125,583 | |||||||
FCF | 858,141 | (879,172) | |||||||
Balance | |||||||||
Cash | 1,028,003 | 1,244,588 | |||||||
Long term investments | 167,549 | 45,185 | |||||||
Excess cash | 1,034,972 | 1,095,390 | |||||||
Stockholders' equity | 1,564,167 | 2,397,543 | |||||||
Invested Capital | 13,711,207 | 14,283,403 | |||||||
ROIC | 0.48% | 4.77% | |||||||
ROCE | 0.19% | 4.21% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,257,044 | 1,257,044 | |||||||
Price | 3.75 -31.32% | 5.46 -36.62% | |||||||
Market cap | 4,713,915 -31.32% | 6,863,460 -36.63% | |||||||
EV | 13,144,318 | 14,337,874 | |||||||
EBITDA | 809,481 | 1,376,241 | |||||||
EV/EBITDA | 16.24 | 10.42 | |||||||
Interest | 421,383 | 293,470 | |||||||
Interest/NOPBT | 1,476.72% | 44.60% |