Stock 1732 XIANGXING INTERNATIONAL HOLDING LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xiangxing International Holding Limited

Equities

1732

KYG9831A1067

Marine Port Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:22 2024-06-20 am EDT 		5-day change 1st Jan Change
0.182 HKD 0.00% Intraday chart for Xiangxing International Holding Limited +6.43% +4.60%
Mar. 28 Xiangxing International Holding Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Xiangxing International Holding Limited Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 205.5 259.2 103.5 120.6 167.8 189.8
Enterprise Value (EV) 1 192.4 186.1 75.7 106.3 145.8 138.8
P/E ratio 7.63 x 22.4 x 7.19 x 11.3 x 16.4 x 17.1 x
Yield - - - - - -
Capitalization / Revenue 0.65 x 1.47 x 0.52 x 0.42 x 0.71 x 1.08 x
EV / Revenue 0.61 x 1.05 x 0.38 x 0.37 x 0.61 x 0.79 x
EV / EBITDA 4.43 x 7 x 2.55 x 4.15 x 14.1 x 5.68 x
EV / FCF -7.62 x 2.92 x -1.96 x -8.28 x -773 x 98.9 x
FCF Yield -13.1% 34.2% -51% -12.1% -0.13% 1.01%
Price to Book 1.84 x 2.12 x 0.75 x 0.81 x 1.05 x 0.95 x
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,200,000
Reference price 2 0.2055 0.2592 0.1035 0.1206 0.1678 0.1581
Announcement Date 3/22/19 3/31/20 4/9/21 4/19/22 4/18/23 4/18/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 316.4 176.6 197.8 288.7 237.3 175.6
EBITDA 1 43.38 26.57 29.74 25.62 10.36 24.45
EBIT 1 37.68 20.3 23.98 20.52 4.613 17.49
Operating Margin 11.91% 11.49% 12.13% 7.11% 1.94% 9.96%
Earnings before Tax (EBT) 1 37.65 19.84 22.59 21.39 16.53 17.6
Net income 1 26.93 11.57 14.41 10.66 10.22 10.94
Net margin 8.51% 6.55% 7.28% 3.69% 4.31% 6.23%
EPS 2 0.0269 0.0116 0.0144 0.0107 0.0102 0.009253
Free Cash Flow 1 -25.25 63.74 -38.65 -12.83 -0.1888 1.404
FCF margin -7.98% 36.09% -19.54% -4.45% -0.08% 0.8%
FCF Conversion (EBITDA) - 239.86% - - - 5.74%
FCF Conversion (Net income) - 551.07% - - - 12.83%
Dividend per Share - - - - - -
Announcement Date 3/22/19 3/31/20 4/9/21 4/19/22 4/18/23 4/18/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 13.1 73.1 27.8 14.3 22 50.9
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -25.2 63.7 -38.6 -12.8 -0.19 1.4
ROE (net income / shareholders' equity) 27.3% 10% 11.1% 7.16% 6.45% 5.81%
ROA (Net income/ Total Assets) 17.3% 7.7% 8.92% 7% 1.53% 5.28%
Assets 1 155.6 150.3 161.6 152.3 668.9 207.3
Book Value Per Share 2 0.1100 0.1200 0.1400 0.1500 0.1600 0.1700
Cash Flow per Share 2 0.0400 0.0700 0.0400 0.0200 0.0300 0.0400
Capex 1 7.63 0.72 7.13 2.39 7.48 2.59
Capex / Sales 2.41% 0.41% 3.61% 0.83% 3.15% 1.47%
Announcement Date 3/22/19 3/31/20 4/9/21 4/19/22 4/18/23 4/18/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Marine Port Services

1st Jan change Capi.
XIANGXING INTERNATIONAL HOLDING LIMITED Stock Xiangxing International Holding Limited
+4.60% 27.98M
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED Stock Adani Ports & Special Economic Zone Limited
+43.45% 37.51B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD. Stock Shanghai International Port (Group) Co., Ltd.
+15.71% 18.13B
DP WORLD PLC Stock DP World PLC
0.00% 13.47B
MISC Stock MISC
+15.91% 8B
QINGDAO PORT INTERNATIONAL CO., LTD. Stock Qingdao Port International Co., Ltd.
+44.92% 7.51B
JSW INFRASTRUCTURE LIMITED Stock JSW Infrastructure Limited
+45.42% 7.4B
ABU DHABI PORTS COMPANY Stock Abu Dhabi Ports Company
-18.18% 7.22B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED Stock China Merchants Port Holdings Company Limited
+15.04% 6.6B
QUBE HOLDINGS LIMITED Stock Qube Holdings Limited
+9.26% 4.15B
Other Marine Port Services
  1. Stock Market
  2. Equities
  3. 1732 Stock
  4. Financials Xiangxing International Holding Limited