XSHG601700
Market cap713mUSD
Dec 25, Last price
4.56CNY
1D
-1.72%
1Q
15.74%
IPO
-24.25%
Name
Changshu Fengfan Power Equipment Co Ltd
Chart & Performance
Profile
Changshu Fengfan Power Equipment Co., Ltd. engages in the production and sale of angle steel towers, steel pipe composite towers, pipelines, substation structural supports, steel pipe poles, steel structure parts, and other products in China. It is also involved in the sale of fuel oil and asphalt; metal products; raw materials for textiles and knitwear; chemical products; and non-ferrous metals. In addition, the company engages in the provision of mergers and acquisitions, corporate assets reorganizations, asset management, and investment management services; management consulting, marketing planning, market information consulting, and planning services. The company also exports its products to Australia, Algeria, Bangladesh, Pakistan, Poland, Iran, Iraq, South Korea, Myanmar, Tajikistan, Africa, Congo, Peru, Chile, Equatorial Guinea, etc. Changshu Fengfan Power Equipment Co., Ltd. was founded in 1993 and is based in Changshu, 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 | 3,423,794 25.00% | 2,738,989 -14.34% | 3,197,631 22.96% | |||||||
Cost of revenue | 3,211,392 | 2,596,923 | 2,914,336 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 212,403 | 142,067 | 283,295 | |||||||
NOPBT Margin | 6.20% | 5.19% | 8.86% | |||||||
Operating Taxes | (27,572) | 11,047 | 18,105 | |||||||
Tax Rate | 7.78% | 6.39% | ||||||||
NOPAT | 239,974 | 131,020 | 265,191 | |||||||
Net income | 68,758 113.22% | 32,248 -65.45% | 93,344 -57.29% | |||||||
Dividends | (71,627) | (57,053) | (113,323) | |||||||
Dividend yield | 1.25% | 0.98% | 1.61% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,875,158 | 1,575,099 | 1,531,646 | |||||||
Long-term debt | 296,272 | 1,518 | 45,855 | |||||||
Deferred revenue | 1 | 4,999 | ||||||||
Other long-term liabilities | 43,284 | 5,433 | ||||||||
Net debt | 812,029 | 598,972 | 598,876 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,184 | 447,422 | 38,160 | |||||||
CAPEX | (109,961) | |||||||||
Cash from investing activities | (494,709) | |||||||||
Cash from financing activities | 583,361 | |||||||||
FCF | 205,353 | 129,733 | 89,542 | |||||||
Balance | ||||||||||
Cash | 1,221,608 | 805,772 | 831,000 | |||||||
Long term investments | 137,793 | 171,873 | 147,625 | |||||||
Excess cash | 1,188,211 | 840,695 | 818,743 | |||||||
Stockholders' equity | 1,872,360 | 1,434,562 | 1,443,937 | |||||||
Invested Capital | 4,089,423 | 3,366,460 | 3,378,864 | |||||||
ROIC | 6.44% | 3.88% | 8.14% | |||||||
ROCE | 3.94% | 3.38% | 6.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,145,974 | 1,142,197 | 1,141,020 | |||||||
Price | 5.01 -1.96% | 5.11 -16.91% | 6.15 28.93% | |||||||
Market cap | 5,741,331 -1.63% | 5,836,625 -16.82% | 7,017,270 29.82% | |||||||
EV | 6,967,908 | 6,457,469 | 7,636,238 | |||||||
EBITDA | 363,070 | 214,821 | 345,761 | |||||||
EV/EBITDA | 19.19 | 30.06 | 22.09 | |||||||
Interest | 61,482 | 52,825 | 67,174 | |||||||
Interest/NOPBT | 28.95% | 37.18% | 23.71% |