XSHG603069
Market cap823mUSD
Dec 24, Last price
19.01CNY
1D
-2.56%
1Q
21.08%
Jan 2017
1.17%
IPO
214.21%
Name
Hainan Haiqi Transportation Group Co Ltd
Chart & Performance
Profile
Hainan Haiqi Transportation Group Co.,Ltd. engages in the road transportation business in China. It offers road passenger transportation services, such as shuttle, tourist, and taxi passenger transportation services in 18 counties and cities in China. The company also sells automobiles and related equipment; provides maintenance and testing services; and operates gas stations. As of December 31, 2020, it operated a fleet of 1593 shuttle passenger vehicles, 274 tourist buses, 416 taxis, 142 school buses, 135 urban and rural buses, and 269 other operating vehicles; and 9 gas stations. The company was formerly known as Hainan Haiqi Transportation Group Limited. Hainan Haiqi Transportation Group Co.,Ltd. was founded in 1951 and is based in Haikou, 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 | 841,696 13.76% | 739,859 1.06% | 732,118 16.56% | |||||||
Cost of revenue | 756,490 | 667,028 | 659,688 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 85,207 | 72,830 | 72,430 | |||||||
NOPBT Margin | 10.12% | 9.84% | 9.89% | |||||||
Operating Taxes | 5,087 | 9,209 | 14,176 | |||||||
Tax Rate | 5.97% | 12.64% | 19.57% | |||||||
NOPAT | 80,119 | 63,622 | 58,254 | |||||||
Net income | 39,367 | |||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,200 | 58,878 | 106,713 | |||||||
Long-term debt | 583,398 | 410,977 | 108,244 | |||||||
Deferred revenue | 121,767 | 127,464 | 136,144 | |||||||
Other long-term liabilities | 144,040 | 12,909 | 14,710 | |||||||
Net debt | 252,489 | 198,684 | (44,075) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 142,840 | |||||||||
CAPEX | (188,978) | |||||||||
Cash from investing activities | (167,065) | |||||||||
Cash from financing activities | 148,623 | 203,398 | 91,883 | |||||||
FCF | (176,359) | (227,044) | 36,177 | |||||||
Balance | ||||||||||
Cash | 333,256 | 181,909 | 259,031 | |||||||
Long term investments | 3,854 | 89,262 | ||||||||
Excess cash | 295,025 | 234,178 | 222,425 | |||||||
Stockholders' equity | 499,452 | 637,211 | 597,066 | |||||||
Invested Capital | 1,352,777 | 1,349,052 | 1,074,862 | |||||||
ROIC | 5.93% | 5.25% | 6.71% | |||||||
ROCE | 5.17% | 4.60% | 5.58% | |||||||
EV | ||||||||||
Common stock shares outstanding | 313,494 | 316,000 | 316,000 | |||||||
Price | 18.40 -30.20% | 26.36 81.29% | 14.54 -36.53% | |||||||
Market cap | 5,768,297 -30.75% | 8,329,760 81.29% | 4,594,640 -36.53% | |||||||
EV | 6,029,773 | 8,545,149 | 4,566,316 | |||||||
EBITDA | 232,752 | 242,193 | 240,537 | |||||||
EV/EBITDA | 25.91 | 35.28 | 18.98 | |||||||
Interest | 22,692 | 11,266 | 5,343 | |||||||
Interest/NOPBT | 26.63% | 15.47% | 7.38% |