XSHG603032
Market cap404mUSD
Jan 09, Last price
13.18CNY
1D
-1.68%
1Q
-20.36%
IPO
68.21%
Name
Delixi New Energy Technology Co Ltd
Chart & Performance
Profile
Delixi Xinjiang Transportation Co.,Ltd. engages in the road passenger transportation business in the People's Republic of China and internationally. It provides passenger bus station services. The company is also involved in housing and warehouse leasing, vehicle maintenance and repair, vehicle parts sale, and road freight businesses. It operates 93 domestic passenger lines, 11 international passenger lines, and 437 operating vehicles. The company was formerly known as Delixi Xinjiang Passenger Transportation Group Ltd. Delixi Xinjiang Transportation Co.,Ltd. was founded in 2003 and is based in Ürümqi, the People's Republic of China. Delixi Xinjiang Transportation Co.,Ltd. is a subsidiary of Delixi Group Company Limited.
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 | 562,216 -3.45% | 582,283 114.64% | |||||||
Cost of revenue | 365,879 | 269,960 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 196,337 | 312,322 | |||||||
NOPBT Margin | 34.92% | 53.64% | |||||||
Operating Taxes | 25,046 | 30,180 | |||||||
Tax Rate | 12.76% | 9.66% | |||||||
NOPAT | 171,291 | 282,143 | |||||||
Net income | 107,529 -34.00% | 162,926 130.38% | |||||||
Dividends | (9,393) | ||||||||
Dividend yield | 0.20% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,186 | 67,105 | |||||||
Long-term debt | 185,321 | 197,036 | |||||||
Deferred revenue | 149 | ||||||||
Other long-term liabilities | 101,599 | 98,528 | |||||||
Net debt | (491,369) | (170,378) | |||||||
Cash flow | |||||||||
Cash from operating activities | 352,173 | 122,484 | |||||||
CAPEX | (19,489) | ||||||||
Cash from investing activities | (256,923) | ||||||||
Cash from financing activities | (92,952) | 236,549 | |||||||
FCF | 102,454 | 182,492 | |||||||
Balance | |||||||||
Cash | 336,282 | 434,518 | |||||||
Long term investments | 343,594 | ||||||||
Excess cash | 651,765 | 405,404 | |||||||
Stockholders' equity | 908,809 | 851,426 | |||||||
Invested Capital | 847,542 | 939,536 | |||||||
ROIC | 19.17% | 33.06% | |||||||
ROCE | 12.75% | 22.44% | |||||||
EV | |||||||||
Common stock shares outstanding | 228,785 | 230,400 | |||||||
Price | 20.27 -76.90% | 87.76 9.33% | |||||||
Market cap | 4,637,463 -77.06% | 20,219,906 12.45% | |||||||
EV | 4,153,744 | 20,055,376 | |||||||
EBITDA | 232,701 | 347,635 | |||||||
EV/EBITDA | 17.85 | 57.69 | |||||||
Interest | 10,113 | 8,273 | |||||||
Interest/NOPBT | 5.15% | 2.65% |