XSHG601668
Market cap33bUSD
Dec 20, Last price
5.91CNY
1D
-1.01%
1Q
20.37%
Jan 2017
-6.62%
IPO
83.54%
Name
China State Construction Engineering Corp Ltd
Chart & Performance
Profile
China State Construction Engineering Corporation Limited operates as an integrated construction and real estate company primarily in China. It operates in five segments: Building Construction Engineering; Infrastructure Construction and Investment; Real Estate Development and Investment; Prospecting and Design; and Others. It undertakes housing construction; and infrastructure projects of urban rail transit, high-speed rail, bridges, expressways, municipal roads, urban integrated pipe corridors, ports and waterways, electric power, mining, metallurgy, petrochemicals, airports, and nuclear power plants. The company is also involved in the real estate development, financing, investment for construction projects and integrated urban construction; and architectural design, urban planning, engineering survey, public utility design, and other fields, such as airports, hotels, sports facilities, exhibition venues, ancient architecture, and super high-rise buildings. In addition, it engages in building science and technology, environmental protection for water, e-commerce, and financial businesses. The company was founded in 1982 and is headquartered in Beijing, China. China State Construction Engineering Corporation Limited is a subsidiary of China State Construction Engineering Corporation.
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 | 2,265,529,244 10.24% | 2,055,052,070 8.66% | 1,891,338,970 17.11% | |||||||
Cost of revenue | 2,105,520,758 | 1,902,647,146 | 1,730,074,143 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 160,008,486 | 152,404,924 | 161,264,827 | |||||||
NOPBT Margin | 7.06% | 7.42% | 8.53% | |||||||
Operating Taxes | 19,455,760 | 19,623,672 | 23,153,743 | |||||||
Tax Rate | 12.16% | 12.88% | 14.36% | |||||||
NOPAT | 140,552,726 | 132,781,252 | 138,111,084 | |||||||
Net income | 54,264,173 -21.60% | 69,211,763 -10.96% | 77,732,492 9.56% | |||||||
Dividends | (10,596,831) | (10,485,215) | (9,006,272) | |||||||
Dividend yield | 5.32% | 4.70% | 4.43% | |||||||
Proceeds from repurchase of equity | (48,313) | |||||||||
BB yield | 0.02% | |||||||||
Debt | ||||||||||
Debt current | 255,818,647 | 196,338,102 | 141,304,234 | |||||||
Long-term debt | 571,211,513 | 512,449,104 | 441,561,327 | |||||||
Deferred revenue | 416,592 | 475,514 | ||||||||
Other long-term liabilities | 32,820,342 | 25,651,146 | 30,179,308 | |||||||
Net debt | (260,261,132) | 233,437,366 | 126,732,226 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,030,123 | 3,828,927 | 14,361,321 | |||||||
CAPEX | (34,055,554) | (25,948,593) | (31,118,089) | |||||||
Cash from investing activities | (26,501,519) | (11,477,252) | (32,444,421) | |||||||
Cash from financing activities | 4,291,282 | 16,520,628 | 52,482,968 | |||||||
FCF | 103,322,599 | 71,706,776 | 84,894,765 | |||||||
Balance | ||||||||||
Cash | 370,302,283 | 335,274,255 | 327,532,132 | |||||||
Long term investments | 716,989,009 | 140,075,585 | 128,601,203 | |||||||
Excess cash | 974,014,830 | 372,597,236 | 361,566,386 | |||||||
Stockholders' equity | 695,217,963 | 660,384,551 | 620,582,490 | |||||||
Invested Capital | 873,490,334 | 971,939,414 | 818,901,742 | |||||||
ROIC | 15.23% | 14.83% | 17.94% | |||||||
ROCE | 10.20% | 11.26% | 13.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 41,391,108 | 41,126,486 | 40,623,354 | |||||||
Price | 4.81 -11.42% | 5.43 8.60% | 5.00 0.60% | |||||||
Market cap | 199,091,229 -10.85% | 223,316,819 9.95% | 203,116,770 -0.69% | |||||||
EV | 242,290,314 | 752,818,954 | 625,651,215 | |||||||
EBITDA | 174,452,863 | 162,022,228 | 170,189,828 | |||||||
EV/EBITDA | 1.39 | 4.65 | 3.68 | |||||||
Interest | 20,111,090 | 17,895,421 | 13,853,118 | |||||||
Interest/NOPBT | 12.57% | 11.74% | 8.59% |