XSHG603030
Market cap516mUSD
Dec 24, Last price
2.86CNY
1D
-1.38%
1Q
52.13%
Jan 2017
-71.69%
IPO
-45.00%
Name
Shanghai Trendzone Holdings Group Co Ltd
Chart & Performance
Profile
Shanghai Trendzone Construction Decoration Group Co.,Ltd. provides full housing decoration services in China. It offers custom hardcover, luxury decoration, hotel renovation services, as well as commercial, office, and club decoration services. The company also provides public building design and construction, home improvement design and construction, supporting furniture production, and soft assembly decoration. Shanghai Trendzone Construction Decoration Group Co.,Ltd. was founded in 1998 and is headquartered in Shanghai, 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 | 1,039,517 -48.25% | 2,008,916 -50.30% | 4,041,785 -25.49% | |||||||
Cost of revenue | 1,116,991 | 2,095,973 | 4,251,948 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (77,474) | (87,057) | (210,163) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (15,211) | 103,799 | 16,841 | |||||||
Tax Rate | ||||||||||
NOPAT | (62,263) | (190,856) | (227,004) | |||||||
Net income | 94,886 | |||||||||
Dividends | (22,096) | (15,793) | ||||||||
Dividend yield | 1.33% | 0.77% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 22,837 | 930,533 | 892,293 | |||||||
Long-term debt | 184,013 | 401,987 | 362,567 | |||||||
Deferred revenue | 2 | 857 | 972 | |||||||
Other long-term liabilities | 265,353 | 6,144 | 1 | |||||||
Net debt | (350,719) | 1,027,033 | 320,185 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 13,826 | 50,152 | ||||||||
CAPEX | (5,383) | |||||||||
Cash from investing activities | 36,441 | |||||||||
Cash from financing activities | 8,915 | |||||||||
FCF | (167,611) | (49,078) | 768,188 | |||||||
Balance | ||||||||||
Cash | 558,031 | 288,809 | 932,977 | |||||||
Long term investments | (462) | 16,679 | 1,699 | |||||||
Excess cash | 505,593 | 205,043 | 732,586 | |||||||
Stockholders' equity | 1,384,308 | 822,019 | 1,042,669 | |||||||
Invested Capital | 1,059,569 | 1,012,126 | 1,950,812 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 593,036 | 580,070 | 552,535 | |||||||
Price | 2.81 6.44% | 2.64 -28.65% | 3.70 -24.80% | |||||||
Market cap | 1,666,430 8.82% | 1,531,386 -25.09% | 2,044,378 -25.17% | |||||||
EV | 1,383,243 | 2,668,543 | 2,687,274 | |||||||
EBITDA | (31,910) | (48,080) | (169,465) | |||||||
EV/EBITDA | ||||||||||
Interest | 61,118 | 69,923 | 160,245 | |||||||
Interest/NOPBT |