XSHG601333
Market cap3.02bUSD
Dec 23, Last price
3.41CNY
1D
0.29%
1Q
2.10%
Jan 2017
-32.87%
Name
Guangshen Railway Co Ltd
Chart & Performance
Profile
Guangshen Railway Company Limited engages in the railway passenger and freight transportation businesses in the People's Republic of China. Its passenger transportation services include the operation of Guangzhou-Shenzhen inter-city express trains, long-distance trains, and Guangzhou-Hong Kong city through trains. The company's freight transportation services comprise the transportation of full load and single load cargos, containers, bulky and heavy cargo, dangerous goods, perishable goods, and oversized cargos. It also provides railway network usage services; and other transportation-related services, such as railway operation, locomotive and passenger car leasing, passenger service, and luggage transportation services, as well as sells food, beverages, and merchandise on board the trains and in railway stations. In addition, the company is involved in the train repair, on-board catering, materials and supplies sale, goods sale, cargo loading and unloading, and other businesses related to railway transportation. Further, it offers warehousing, hotel management, and real estate construction services. The company was incorporated in 1996 and is based in Shenzhen, 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 | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 26,194,897 31.35% | 19,943,430 -1.30% | 20,206,157 23.59% | |||||||
Cost of revenue | 24,597,250 | 22,421,815 | 20,746,241 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,597,647 | (2,478,385) | (540,084) | |||||||
NOPBT Margin | 6.10% | |||||||||
Operating Taxes | 399,682 | (586,146) | (275,623) | |||||||
Tax Rate | 25.02% | |||||||||
NOPAT | 1,197,965 | (1,892,239) | (264,461) | |||||||
Net income | 1,058,289 -153.06% | (1,994,665) 104.98% | (973,119) 74.43% | |||||||
Dividends | (12,250) | |||||||||
Dividend yield | 0.08% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 700,385 | 785,767 | 363,249 | |||||||
Long-term debt | 3,433,784 | 3,423,461 | 2,704,919 | |||||||
Deferred revenue | 702,384 | 747,585 | 781,563 | |||||||
Other long-term liabilities | ||||||||||
Net debt | 1,830,267 | 2,057,268 | 819,672 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,116,364 | (193,449) | 1,002,468 | |||||||
CAPEX | (1,022,308) | (1,652,415) | (1,060,262) | |||||||
Cash from investing activities | (822,840) | (1,425,870) | (926,112) | |||||||
Cash from financing activities | (110,697) | 1,419,492 | (62,126) | |||||||
FCF | 1,191,954 | (1,929,201) | 45,107 | |||||||
Balance | ||||||||||
Cash | 1,482,463 | 1,299,635 | 1,559,462 | |||||||
Long term investments | 821,439 | 852,325 | 689,034 | |||||||
Excess cash | 994,157 | 1,154,788 | 1,238,188 | |||||||
Stockholders' equity | 14,789,339 | 13,701,401 | 15,641,779 | |||||||
Invested Capital | 28,867,499 | 27,687,723 | 28,354,012 | |||||||
ROIC | 4.24% | |||||||||
ROCE | 5.34% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 7,083,537 | 7,083,537 | 7,083,537 | |||||||
Price | 2.59 14.10% | 2.27 1.34% | 2.24 0.90% | |||||||
Market cap | 18,346,361 14.10% | 16,079,629 1.34% | 15,867,123 0.90% | |||||||
EV | 20,138,738 | 18,100,402 | 16,649,282 | |||||||
EBITDA | 3,530,140 | (573,566) | 1,314,436 | |||||||
EV/EBITDA | 5.70 | 12.67 | ||||||||
Interest | 40,968 | 81,388 | 67,648 | |||||||
Interest/NOPBT | 2.56% |