XSHG603912
Market cap621mUSD
Jan 09, Last price
8.41CNY
1D
1.57%
1Q
28.40%
IPO
68.54%
Name
Nanjing Canatal Data-Cntr Env Tech CoLtd
Chart & Performance
Profile
Nanjing Canatal Data-Centre Environmental Tech Co., Ltd engages in the research and development, and sale of integrated solutions for the computer room environment in China and internationally. The company offers precision air-conditioning equipment and chillers, micromodules, computer room air conditioners, heat pipe units, temperature units, fluorine pumps, fixed-point air supply products, and compact central condensers. Its products are used in data center computer rooms, communication base stations, and other precision environments, such as constant temperature and humidity units. The company serves government departments, as well as communication, finance, Internet, medical, rail transit, aviation, energy, and other industries. The company was founded in 2003 and is based in Nanjing, 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 | 635,421 1.71% | 624,754 -6.33% | |||||||
Cost of revenue | 605,181 | 566,134 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 30,240 | 58,620 | |||||||
NOPBT Margin | 4.76% | 9.38% | |||||||
Operating Taxes | 1,313 | 2,095 | |||||||
Tax Rate | 4.34% | 3.57% | |||||||
NOPAT | 28,927 | 56,525 | |||||||
Net income | 35,368 -3.11% | 36,502 -57.13% | |||||||
Dividends | (53,604) | (54,245) | |||||||
Dividend yield | 1.20% | 1.42% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 320,180 | 280,164 | |||||||
Long-term debt | 278,912 | 269,442 | |||||||
Deferred revenue | 15,610 | 18,541 | |||||||
Other long-term liabilities | 7,310 | 7,418 | |||||||
Net debt | (572,369) | (228,509) | |||||||
Cash flow | |||||||||
Cash from operating activities | (65,616) | 71,390 | |||||||
CAPEX | (85,785) | ||||||||
Cash from investing activities | (405,116) | ||||||||
Cash from financing activities | 880,401 | ||||||||
FCF | 160,187 | (152,584) | |||||||
Balance | |||||||||
Cash | 1,504,614 | 778,115 | |||||||
Long term investments | (333,154) | ||||||||
Excess cash | 1,139,689 | 746,877 | |||||||
Stockholders' equity | 900,172 | 1,001,468 | |||||||
Invested Capital | 1,614,647 | 823,599 | |||||||
ROIC | 2.37% | 6.22% | |||||||
ROCE | 1.20% | 3.73% | |||||||
EV | |||||||||
Common stock shares outstanding | 505,263 | 425,208 | |||||||
Price | 8.83 -1.56% | 8.97 19.76% | |||||||
Market cap | 4,461,476 16.97% | 3,814,120 19.78% | |||||||
EV | 3,889,625 | 3,585,611 | |||||||
EBITDA | 43,255 | 69,665 | |||||||
EV/EBITDA | 89.92 | 51.47 | |||||||
Interest | 13,472 | 11,887 | |||||||
Interest/NOPBT | 44.55% | 20.28% |