XSHG
603568
Market cap4.57bUSD
Jul 11, Last price
19.40CNY
1D
0.57%
1Q
-0.61%
Jan 2017
90.01%
IPO
271.65%
Name
Zhejiang Weiming Environment Protection Co Ltd
Chart & Performance
Profile
Zhejiang Weiming Environment Protection Co., Ltd. provides solid waste disposal services. It focuses on solid waste-related technological development, project investment, project construction, and operational management services, as well as manufactures and sells equipment. The company also invests in, constructs, and manages 20 waste incineration and power generation projects. In addition, it offers solid waste treatment, kitchen waste and sewage treatment, smart sanitation, and hazardous waste treatment services. Zhejiang Weiming Environment Protection Co., Ltd. is headquartered in Wenzhou, 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 | 6,024,581 35.50% | 4,446,142 6.23% | |||||||
Cost of revenue | 3,350,722 | 2,505,438 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,673,859 | 1,940,704 | |||||||
NOPBT Margin | 44.38% | 43.65% | |||||||
Operating Taxes | 198,271 | 109,222 | |||||||
Tax Rate | 7.42% | 5.63% | |||||||
NOPAT | 2,475,588 | 1,831,483 | |||||||
Net income | 2,048,485 23.09% | 1,664,207 3.69% | |||||||
Dividends | (327,126) | (169,421) | |||||||
Dividend yield | 1.19% | 0.54% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 354,879 | 775,616 | |||||||
Long-term debt | 5,624,171 | 5,214,443 | |||||||
Deferred revenue | 5,677 | 285,196 | |||||||
Other long-term liabilities | 1,885,772 | 1,394,107 | |||||||
Net debt | 2,513,645 | 3,213,529 | |||||||
Cash flow | |||||||||
Cash from operating activities | 2,327,385 | 2,192,812 | |||||||
CAPEX | (2,269,092) | ||||||||
Cash from investing activities | (2,499,672) | ||||||||
Cash from financing activities | 273,368 | 2,382,381 | |||||||
FCF | 1,197,954 | 1,249,744 | |||||||
Balance | |||||||||
Cash | 2,587,362 | 2,379,550 | |||||||
Long term investments | 878,042 | 396,980 | |||||||
Excess cash | 3,164,176 | 2,554,223 | |||||||
Stockholders' equity | 10,750,028 | 9,475,835 | |||||||
Invested Capital | 17,233,704 | 15,537,596 | |||||||
ROIC | 15.11% | 13.53% | |||||||
ROCE | 12.94% | 10.58% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,721,416 | 1,694,213 | |||||||
Price | 16.00 -13.65% | 18.53 -34.06% | |||||||
Market cap | 27,542,658 -12.27% | 31,393,775 -34.06% | |||||||
EV | 31,489,088 | 35,861,866 | |||||||
EBITDA | 3,228,862 | 2,414,741 | |||||||
EV/EBITDA | 9.75 | 14.85 | |||||||
Interest | 269,154 | 173,830 | |||||||
Interest/NOPBT | 10.07% | 8.96% |