XSHG603717
Market cap337mUSD
Dec 27, Last price
8.50CNY
1D
7.32%
1Q
54.55%
IPO
-48.66%
Name
TianYu Eco-Environment Co Ltd
Chart & Performance
Profile
TianYu Eco-Environment Co., Ltd. engages in the water environment management business in China. The company is involved in the improvement of small towns and rural environment, ecological gardens, soil and mine restoration, solid waste treatment, municipal support, and water conservancy construction; and tourism planning and design, project construction and operation, resource reconstruction, destination investment, and cultural and creative product research and development activities. It also engages in the agriculture and forestry; and park development businesses. The company was formerly known as Tianyu Ecology & Landscape Co.,Ltd. and changed its name to TianYu Eco-Environment Co., Ltd. in November 2017. TianYu Eco-Environment Co., Ltd. was founded in 2000 and is headquartered in Shanghai, 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 | 670,454 -29.05% | 944,915 48.09% | 638,083 9.53% | |||||||
Cost of revenue | 943,914 | 889,438 | 639,273 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (273,459) | 55,476 | (1,190) | |||||||
NOPBT Margin | 5.87% | |||||||||
Operating Taxes | (18,481) | |||||||||
Tax Rate | ||||||||||
NOPAT | (254,979) | 55,476 | (1,190) | |||||||
Net income | ||||||||||
Dividends | (43,808) | |||||||||
Dividend yield | 1.96% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 245,958 | 224,326 | 492,650 | |||||||
Long-term debt | 1,066,158 | 994,826 | 294,117 | |||||||
Deferred revenue | 1 | 1 | 2,485 | |||||||
Other long-term liabilities | 291,293 | 73,755 | 37,106 | |||||||
Net debt | 1,048,547 | 166,383 | (112,153) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 105,530 | |||||||||
CAPEX | (84,545) | |||||||||
Cash from investing activities | (102,236) | 79,452 | ||||||||
Cash from financing activities | 131,655 | 53,299 | 205,917 | |||||||
FCF | (190,698) | 241,235 | (190,000) | |||||||
Balance | ||||||||||
Cash | 161,896 | 287,726 | 305,658 | |||||||
Long term investments | 101,672 | 765,043 | 593,262 | |||||||
Excess cash | 230,046 | 1,005,523 | 867,016 | |||||||
Stockholders' equity | (142,601) | 633,443 | 684,280 | |||||||
Invested Capital | 2,422,967 | 1,918,046 | 1,709,780 | |||||||
ROIC | 3.06% | |||||||||
ROCE | 2.17% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 290,155 | 290,146 | 265,970 | |||||||
Price | 7.69 11.77% | 6.88 -46.17% | 12.78 50.35% | |||||||
Market cap | 2,231,293 11.78% | 1,996,206 -41.27% | 3,399,101 65.38% | |||||||
EV | 3,468,532 | 2,456,115 | 3,480,680 | |||||||
EBITDA | (208,805) | 99,173 | 16,925 | |||||||
EV/EBITDA | 24.77 | 205.65 | ||||||||
Interest | 31,221 | 29,183 | 48,762 | |||||||
Interest/NOPBT | 52.60% |