XSHG603329
Market cap283mUSD
Dec 26, Last price
13.01CNY
1D
0.31%
1Q
10.07%
IPO
-59.11%
Name
Shanghai ACE Investment & Development Co Ltd
Chart & Performance
Profile
Shanghai Ace Investment & Development Co., Ltd. engages in the supply chain logistics and supply chain execution trading businesses in China. The company offers multimodal transport of railways, highways, and waterways; third-party logistics services; bonded warehousing; loading and unloading operations; and warehousing and logistics supervision services. It also provides logistics and trade services of sulfur, fertilizers, non-ferrous metals, mineral products, and other goods. The company was founded in 2003 and is headquartered in Shanghai, China. Shanghai Ace Investment & Development Co., Ltd. operates as a subsidiary of Jiangsu Yashi Investment Group Co., Ltd.
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 | 2,519,669 -18.41% | 3,088,388 19.10% | 2,593,022 49.55% | |||||||
Cost of revenue | 2,387,105 | 2,731,475 | 2,338,738 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 132,564 | 356,913 | 254,285 | |||||||
NOPBT Margin | 5.26% | 11.56% | 9.81% | |||||||
Operating Taxes | 1,742 | 48,339 | 27,131 | |||||||
Tax Rate | 1.31% | 13.54% | 10.67% | |||||||
NOPAT | 130,822 | 308,574 | 227,154 | |||||||
Net income | 9,778 -93.45% | 149,198 8.76% | 137,176 113.47% | |||||||
Dividends | (70,043) | (47,627) | (23,813) | |||||||
Dividend yield | 2.77% | 1.85% | 1.05% | |||||||
Proceeds from repurchase of equity | (124) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 92,811 | 79,404 | 27,591 | |||||||
Long-term debt | 510,677 | 404,988 | 346,200 | |||||||
Deferred revenue | 71,505 | 42,027 | 39,944 | |||||||
Other long-term liabilities | 612 | (241,816) | ||||||||
Net debt | 48,581 | 61,252 | (64,573) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 149,632 | 189,704 | 111,580 | |||||||
CAPEX | (193,128) | |||||||||
Cash from investing activities | (176,869) | |||||||||
Cash from financing activities | 108,631 | 17,963 | 271,196 | |||||||
FCF | 154,514 | 92,874 | (111,542) | |||||||
Balance | ||||||||||
Cash | 466,949 | 372,352 | 401,476 | |||||||
Long term investments | 87,958 | 50,789 | 36,889 | |||||||
Excess cash | 428,924 | 268,721 | 308,714 | |||||||
Stockholders' equity | 636,971 | 712,670 | 592,763 | |||||||
Invested Capital | 1,465,309 | 1,484,295 | 967,691 | |||||||
ROIC | 8.87% | 25.17% | 25.34% | |||||||
ROCE | 7.00% | 20.36% | 16.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 158,756 | 158,756 | 152,067 | |||||||
Price | 15.94 -1.67% | 16.21 8.50% | 14.94 19.62% | |||||||
Market cap | 2,530,574 -1.67% | 2,573,438 13.27% | 2,271,883 37.80% | |||||||
EV | 2,757,008 | 2,795,974 | 2,350,798 | |||||||
EBITDA | 185,170 | 404,672 | 285,779 | |||||||
EV/EBITDA | 14.89 | 6.91 | 8.23 | |||||||
Interest | 20,402 | 16,476 | 9,373 | |||||||
Interest/NOPBT | 15.39% | 4.62% | 3.69% |