XSHG
603183
Market cap288mUSD
Jun 09, Last price
4.17CNY
1D
0.00%
1Q
4.25%
IPO
-10.51%
Name
Suzhou Institute of Building Science Group Co Ltd
Chart & Performance
Profile
Suzhou Institute of Building Science Group Co., Ltd. operates in the construction industry in China. The company offers architectural design, engineering supervision, waterproof decoration, structural reinforcement, quality inspection, and education and training services. It also provides research, design, construction, product development, testing, technical consultation, sales agency, and other services for green buildings, energy-saving technology, and product equipment; and urban renewal services. In addition, The company offers waterproof materials, interior and exterior latex paints, concrete admixtures, construction adhesives, stone curing agents, and external wall insulation systems, etc. It provides its products and services to rail transit, urban integrated pipe corridors, sponge cities, urban renewal, characteristic towns, water conservancy and hydropower projects, and other fields. The company was founded in 1979 and is based in Suzhou, China.
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 | 892,245 10.73% | 805,820 -10.80% | |||||||
Cost of revenue | 578,114 | 536,006 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 314,132 | 269,814 | |||||||
NOPBT Margin | 35.21% | 33.48% | |||||||
Operating Taxes | 22,971 | 18,259 | |||||||
Tax Rate | 7.31% | 6.77% | |||||||
NOPAT | 291,161 | 251,555 | |||||||
Net income | 112,122 8.61% | 103,229 -25.64% | |||||||
Dividends | (23,420) | (27,797) | |||||||
Dividend yield | 0.98% | 1.21% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 9,561 | ||||||||
Long-term debt | 17,212 | 19,326 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (425,237) | (337,733) | |||||||
Cash flow | |||||||||
Cash from operating activities | 75,729 | 114,242 | |||||||
CAPEX | (36,591) | ||||||||
Cash from investing activities | (38,547) | ||||||||
Cash from financing activities | (41,755) | ||||||||
FCF | 238,551 | 169,101 | |||||||
Balance | |||||||||
Cash | 279,801 | 278,967 | |||||||
Long term investments | 162,648 | 87,653 | |||||||
Excess cash | 397,836 | 326,329 | |||||||
Stockholders' equity | 1,260,966 | 1,169,114 | |||||||
Invested Capital | 1,250,977 | 1,167,719 | |||||||
ROIC | 24.08% | 22.40% | |||||||
ROCE | 19.04% | 18.01% | |||||||
EV | |||||||||
Common stock shares outstanding | 509,644 | 500,845 | |||||||
Price | 4.67 1.52% | 4.60 -4.66% | |||||||
Market cap | 2,380,035 3.31% | 2,303,889 -4.66% | |||||||
EV | 2,016,360 | 2,004,994 | |||||||
EBITDA | 359,982 | 312,768 | |||||||
EV/EBITDA | 5.60 | 6.41 | |||||||
Interest | 1,122 | 54 | |||||||
Interest/NOPBT | 0.36% | 0.02% |