XSHG601008
Market cap649mUSD
Dec 25, Last price
3.82CNY
1D
-1.55%
1Q
8.22%
Jan 2017
-30.29%
IPO
-56.60%
Name
Jiangsu Lianyungang Port Co Ltd
Chart & Performance
Profile
Jiangsu Lianyungang Port Co., Ltd. engages in the port operations in China. It is involved in the transportation of iron ore, coal, non-ferrous ore, laterite nickel ore, steel, plywood, machinery and equipment, grain, alumina, coke, etc.; leasing and maintenance of facilities and equipment; manufacturing, installation, maintenance, and repair of mechanical and electrical equipment; and manufacture and sale of tool rigging. The company also offers facilities and services for passengers on and off ships; and port cargo loading and unloading, warehousing, general freight, bulk packaging, stockpiling, and port management services. It owns 28 general and specialized berths. The company was founded in 2001 and is based in Lianyungang, China. Jiangsu Lianyungang Port Co., Ltd. is a subsidiary of Lianyungang Port Group Co., Ltd.
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 | 2,522,253 13.01% | 2,231,841 9.79% | 2,032,889 25.34% | |||||||
Cost of revenue | 2,086,878 | 1,732,675 | 1,612,226 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 435,376 | 499,166 | 420,663 | |||||||
NOPBT Margin | 17.26% | 22.37% | 20.69% | |||||||
Operating Taxes | 72,430 | 67,955 | 72,667 | |||||||
Tax Rate | 16.64% | 13.61% | 17.27% | |||||||
NOPAT | 362,946 | 431,211 | 347,996 | |||||||
Net income | 188,596 -21.04% | 238,860 29.63% | 184,258 95.38% | |||||||
Dividends | (143,305) | (37,219) | (21,658) | |||||||
Dividend yield | 2.81% | 0.62% | 0.45% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,259,524 | 1,083,779 | 1,313,957 | |||||||
Long-term debt | 1,753,797 | 472,356 | 450,565 | |||||||
Deferred revenue | 46,000 | 20,000 | 21,707 | |||||||
Other long-term liabilities | 211,139 | 61,758 | 245 | |||||||
Net debt | (144,601) | (839,257) | (212,932) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 842,764 | 561,942 | 348,810 | |||||||
CAPEX | (306,507) | |||||||||
Cash from investing activities | (741,445) | |||||||||
Cash from financing activities | 94,781 | |||||||||
FCF | (1,330,851) | 459,774 | (455,412) | |||||||
Balance | ||||||||||
Cash | 1,636,011 | 1,332,805 | 1,374,538 | |||||||
Long term investments | 1,521,911 | 1,062,587 | 602,916 | |||||||
Excess cash | 3,031,809 | 2,283,800 | 1,875,810 | |||||||
Stockholders' equity | 3,081,534 | 3,304,703 | 3,143,328 | |||||||
Invested Capital | 5,515,098 | 4,553,032 | 4,926,032 | |||||||
ROIC | 7.21% | 9.10% | 8.24% | |||||||
ROCE | 5.08% | 7.29% | 6.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,257,309 | 1,240,638 | 1,240,638 | |||||||
Price | 4.05 -16.84% | 4.87 26.49% | 3.85 -10.05% | |||||||
Market cap | 5,092,102 -15.72% | 6,041,907 26.49% | 4,776,456 3.06% | |||||||
EV | 6,435,898 | 6,447,242 | 5,771,156 | |||||||
EBITDA | 791,796 | 747,884 | 666,530 | |||||||
EV/EBITDA | 8.13 | 8.62 | 8.66 | |||||||
Interest | 124,249 | 73,177 | 96,175 | |||||||
Interest/NOPBT | 28.54% | 14.66% | 22.86% |