XSHG601619
Market cap1.14bUSD
Dec 30, Last price
3.43CNY
1D
-1.44%
1Q
3.63%
IPO
72.36%
Name
NINGXIA JIAZE RENEWABLES CORP LTD
Chart & Performance
Profile
Ningxia Jiaze Renewables Corporation Limited invests in, constructs, develops, operates, and manages energy projects. It operates wind power, photovoltaic, solar power, and micro-grid projects. The company was formerly known as Ningxia Jiaze Power Generation Co., Ltd. and changed its name to Ningxia Jiaze Renewables Corporation Limited in August 2015. Ningxia Jiaze Renewables Corporation Limited was founded in 2010 and is headquartered in Yinchuan, 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 | 2,403,044 30.53% | 1,840,968 29.41% | |||||||
Cost of revenue | 1,098,096 | 818,556 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,304,948 | 1,022,412 | |||||||
NOPBT Margin | 54.30% | 55.54% | |||||||
Operating Taxes | 62,063 | 38,760 | |||||||
Tax Rate | 4.76% | 3.79% | |||||||
NOPAT | 1,242,885 | 983,652 | |||||||
Net income | 803,062 37.90% | 582,346 -24.51% | |||||||
Dividends | (380,079) | (243,263) | |||||||
Dividend yield | 4.29% | 2.70% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,605,291 | ||||||||
Long-term debt | 12,631,846 | 7,218,665 | |||||||
Deferred revenue | 1 | ||||||||
Other long-term liabilities | 4,771,710 | 3,785,110 | |||||||
Net debt | 11,875,530 | 8,739,850 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,482,587 | 1,156,778 | |||||||
CAPEX | (927,473) | ||||||||
Cash from investing activities | (781,764) | ||||||||
Cash from financing activities | (1,065,708) | 214,193 | |||||||
FCF | 977,287 | (5,408,063) | |||||||
Balance | |||||||||
Cash | 505,884 | 832,841 | |||||||
Long term investments | 250,432 | 251,265 | |||||||
Excess cash | 636,164 | 992,057 | |||||||
Stockholders' equity | 4,627,606 | 4,473,183 | |||||||
Invested Capital | 16,304,369 | 16,027,117 | |||||||
ROIC | 7.69% | 8.13% | |||||||
ROCE | 7.56% | 5.90% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,509,568 | 2,393,122 | |||||||
Price | 3.53 -6.37% | 3.77 -26.94% | |||||||
Market cap | 8,858,776 -1.81% | 9,022,072 -27.47% | |||||||
EV | 20,649,635 | 17,761,922 | |||||||
EBITDA | 2,052,336 | 1,562,826 | |||||||
EV/EBITDA | 10.06 | 11.37 | |||||||
Interest | 526,628 | 109,657 | |||||||
Interest/NOPBT | 40.36% | 10.73% |