XSHG603955
Market cap354mUSD
Jan 02, Last price
19.09CNY
1D
5.47%
1Q
114.01%
IPO
2.68%
Name
Daqian Ecology&Environment Group Co Ltd
Chart & Performance
Profile
Daqian Ecology&Environment Group Co.,Ltd. engages in the ecological landscape design and construction, ecological environment, and tourism and cultural businesses. The company was formerly known as Daqian Ecology & Landscape Co., Ltd. and changed its name to Daqian Ecology&Environment Group Co.,Ltd. in January 2018. Daqian Ecology&Environment Group Co.,Ltd. was founded in 1988 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 | 127,755 -49.30% | 251,975 -54.72% | |||||||
Cost of revenue | 154,627 | 225,875 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (26,872) | 26,100 | |||||||
NOPBT Margin | 10.36% | ||||||||
Operating Taxes | 30,451 | 9,261 | |||||||
Tax Rate | 35.48% | ||||||||
NOPAT | (57,323) | 16,839 | |||||||
Net income | (83,389) -469.22% | 22,585 -61.47% | |||||||
Dividends | (43,939) | (56,594) | |||||||
Dividend yield | 2.20% | 2.25% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 119,240 | 343,998 | |||||||
Long-term debt | 378,279 | 576,302 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | (97,863) | 223,875 | |||||||
Cash flow | |||||||||
Cash from operating activities | 98,173 | ||||||||
CAPEX | (2,295) | ||||||||
Cash from investing activities | 49,836 | 134,029 | |||||||
Cash from financing activities | |||||||||
FCF | 75,066 | (132,025) | |||||||
Balance | |||||||||
Cash | 368,361 | 492,512 | |||||||
Long term investments | 227,022 | 203,913 | |||||||
Excess cash | 588,994 | 683,827 | |||||||
Stockholders' equity | 846,137 | 988,210 | |||||||
Invested Capital | 1,653,889 | 1,999,376 | |||||||
ROIC | 0.83% | ||||||||
ROCE | 0.97% | ||||||||
EV | |||||||||
Common stock shares outstanding | 135,724 | 135,720 | |||||||
Price | 14.69 -20.59% | 18.50 39.73% | |||||||
Market cap | 1,993,790 -20.59% | 2,510,820 39.73% | |||||||
EV | 2,107,812 | 2,937,210 | |||||||
EBITDA | (21,402) | 36,076 | |||||||
EV/EBITDA | 81.42 | ||||||||
Interest | 37,537 | 37,914 | |||||||
Interest/NOPBT | 145.26% |