XSHG603388
Market cap140mUSD
Dec 23, Last price
3.14CNY
1D
-4.85%
1Q
70.65%
IPO
-54.11%
Name
Yuancheng Environment Co Ltd
Chart & Performance
Profile
Yuancheng Environment Co., Ltd. engages in the real estate landscape engineering activities in China. The company undertakes landscape engineering projects, including leisure and holiday garden, public garden, and ecological wetland engineering projects. It is also involved in the research, cultivation, planting, and storage of seedlings; architectural, engineering, landscape, and rural and urban design activities; and tourism planning and design activities. The company was founded in 1999 and is headquartered in Hangzhou, 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 | 274,086 -16.16% | 326,912 -42.94% | 572,929 -19.84% | |||||||
Cost of revenue | 309,617 | 286,901 | 461,170 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (35,530) | 40,011 | 111,760 | |||||||
NOPBT Margin | 12.24% | 19.51% | ||||||||
Operating Taxes | (12,864) | 10,313 | ||||||||
Tax Rate | 9.23% | |||||||||
NOPAT | (22,666) | 40,011 | 101,446 | |||||||
Net income | (161,746) | 46,861 -49.36% | ||||||||
Dividends | (17,109) | |||||||||
Dividend yield | 0.74% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 638,713 | 615,108 | 503,065 | |||||||
Long-term debt | 67,617 | 19,228 | 182,772 | |||||||
Deferred revenue | (290) | |||||||||
Other long-term liabilities | 113,251 | 6,206 | 2,364 | |||||||
Net debt | 611,703 | 432,749 | 540,942 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (96,575) | 240,982 | ||||||||
CAPEX | (67,577) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | 58,517 | 272,389 | ||||||||
FCF | (255,404) | (64,516) | (256,625) | |||||||
Balance | ||||||||||
Cash | 73,647 | 170,630 | 79,348 | |||||||
Long term investments | 20,980 | 30,957 | 65,548 | |||||||
Excess cash | 80,923 | 185,242 | 116,249 | |||||||
Stockholders' equity | 950,528 | 1,178,221 | 1,191,393 | |||||||
Invested Capital | 2,203,266 | 2,074,543 | 1,951,230 | |||||||
ROIC | 1.99% | 7.07% | ||||||||
ROCE | 1.77% | 5.41% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 323,492 | 293,240 | 285,142 | |||||||
Price | 9.04 4.27% | 8.67 6.64% | 8.13 20.27% | |||||||
Market cap | 2,924,367 15.02% | 2,542,388 9.67% | 2,318,205 20.27% | |||||||
EV | 3,836,077 | 3,262,388 | 3,147,379 | |||||||
EBITDA | (15,583) | 52,250 | 127,649 | |||||||
EV/EBITDA | 62.44 | 24.66 | ||||||||
Interest | 34,664 | 35,334 | 43,462 | |||||||
Interest/NOPBT | 88.31% | 38.89% |