Beijing Urban Construction Design & Development Group Co Ltd revenue surged on 27.0% in 2016
27/03/2017 • About Beijing Urban Construction Design & Development Group Co Ltd (
$1599) • By InTwits
Beijing Urban Construction Design & Development Group Co Ltd reported FY2016 financial results today. Below you can find a comprehensive analysis of the key data driving the company's performance and stock price.
Beijing Urban Construction Design & Development Group Co Ltd ($1599) key annual financial indicators
| mln. CNY | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|
P&L
|
|---|
| Revenue | 2,694 | 2,923 | 3,346 | 4,009 | 5,090 | 27.0% |
| Gross Profit | 478 | 587 | 754 | 834 | | -100.0% |
| SG&A | 230 | 256 | 330 | 412 | | -100.0% |
| EBITDA | 242 | 347 | 435 | 427 | | -100.0% |
| Net Income | 194 | 236 | 350 | 398 | 472 | 18.7% |
Balance Sheet
|
|---|
| Cash | 449 | 1,791 | 1,945 | 2,093 | | -100.0% |
| Short Term Debt | 0 | 0 | 0 | 0 | | |
| Long Term Debt | 0 | 0 | 0 | 410 | | -100.0% |
Cash flow
|
|---|
| Capex | 68 | 22 | 52 | 44 | | -100.0% |
Ratios
|
|---|
| Revenue growth | -21.0% | 8.5% | 14.5% | 19.8% | 27.0% | |
| EBITDA growth | 3.7% | 43.6% | 25.5% | -1.9% | | |
| Gross Margin | 17.7% | 20.1% | 22.5% | 20.8% | | -20.8% |
| EBITDA Margin | 9.0% | 11.9% | 13.0% | 10.7% | 0.0% | -10.7% |
| Net Income Margin | 7.2% | 8.1% | 10.5% | 9.9% | 9.3% | -0.6% |
| SG&A, % of revenue | 8.5% | 8.8% | 9.9% | 10.3% | | -10.3% |
| CAPEX, % of revenue | 2.5% | 0.8% | 1.5% | 1.1% | | -1.1% |
| ROIC | 27.9% | 22.8% | 16.9% | 12.0% | | -12.0% |
| ROE | 32.7% | 21.1% | 16.9% | 14.4% | | -14.4% |
| Net Debt/EBITDA | -1.9x | -5.2x | -4.5x | -3.9x | | 3.9x |
Revenue and profitability
The company's Revenue surged on 27.0%.
Net Income marign decreased slightly on 0.65 pp from 9.9% to 9.3% in FY2016.
Appendix 1: Peers in Engineering&Construction
Below you can find Beijing Urban Construction Design & Development Group Co Ltd benchmarking vs. other companies in Engineering&Construction industry. It's shown for the period of 5 years for the key financial metrics. Each table has median value for all the companies in the industry together with individual financial data of the top-5 companies in the industry by particular financial metric.
Top companies by Revenue growth, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| CNQC International Holdings Ltd ($1240) | 21.6% | 91.0% | 103.7% | 807.4% | |
| China National Culture Group Ltd ($745) | | -76.8% | -55.8% | 592.3% | 86.7% |
| Vision Fame International Holding Ltd ($1315) | | 45.9% | -10.5% | 105.6% | 40.9% |
| Sino Credit Holdings Ltd ($628) | | | | 97.4% | -40.3% |
| Grand Ming Group Holdings Ltd ($1271) | | -26.9% | -37.4% | 74.8% | 14.3% |
| |
|---|
| Median (45 companies) | 20.7% | 25.0% | 21.3% | 10.1% | 6.3% |
|---|
| Beijing Urban Construction Design & Development Group Co Ltd ($1599) | | 8.5% | 14.5% | 19.8% | 27.0% |
Top companies by Gross margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| HNA Infrastructure Company Ltd ($357) | 66.4% | 62.1% | 62.4% | 61.1% | |
| Huayu Expressway Group Ltd ($1823) | 43.6% | 65.6% | 64.0% | 58.9% | |
| Broad Greenstate International Co Ltd ($1253) | 20.1% | 28.7% | 35.8% | 36.7% | 37.4% |
| Sam Woo Construction Group Ltd ($3822) | 33.2% | 27.3% | 33.6% | 36.0% | 19.8% |
| Glory Flame Holdings Ltd ($8059) | 27.2% | 36.8% | 34.8% | 33.9% | |
| |
|---|
| Median (40 companies) | 17.0% | 16.5% | 15.8% | 16.0% | 12.9% |
|---|
| Beijing Urban Construction Design & Development Group Co Ltd ($1599) | 17.7% | 20.1% | 22.5% | 20.8% | |
Top companies by EBITDA margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Huayu Expressway Group Ltd ($1823) | 46.2% | 73.8% | 77.1% | 76.2% | |
| HNA Infrastructure Company Ltd ($357) | 62.8% | 63.7% | 62.8% | 61.7% | |
| Cheung Kong Infrastructure Holdings Ltd ($1038) | 31.2% | 20.6% | 36.2% | 60.9% | 38.4% |
| Beijing Capital International Airport Co Ltd ($694) | 53.4% | 52.9% | 50.3% | 51.6% | 50.9% |
| China National Culture Group Ltd ($745) | -30.4% | -72.7% | -279.2% | 45.3% | -14.6% |
| |
|---|
| Median (45 companies) | 10.1% | 11.1% | 9.4% | 8.5% | 5.3% |
|---|
| Beijing Urban Construction Design & Development Group Co Ltd ($1599) | 9.0% | 11.9% | 13.0% | 10.7% | |
Top companies by CAPEX/Revenue, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| HNA Infrastructure Company Ltd ($357) | 36.8% | 5.7% | 85.4% | 155.4% | |
| Grand Ming Group Holdings Ltd ($1271) | 0.0% | 16.1% | 8.7% | 33.8% | 14.0% |
| Beijing Capital International Airport Co Ltd ($694) | 3.5% | 6.6% | 7.2% | 28.2% | |
| NEW Concepts Holdings Ltd ($2221) | 1.7% | 1.2% | 3.1% | 20.5% | 0.3% |
| Louis XIII Holdings Ltd ($577) | 1.2% | 29.5% | 9.3% | 16.1% | 47.3% |
| |
|---|
| Median (45 companies) | 2.2% | 3.9% | 2.2% | 2.2% | 2.4% |
|---|
| Beijing Urban Construction Design & Development Group Co Ltd ($1599) | 2.5% | 0.8% | 1.5% | 1.1% | |
Top companies by ROIC, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| In Construction Holdings Ltd ($1500) | | 52.8% | 37.0% | 49.4% | 40.4% |
| Chun Sing Engineering Holdings Ltd ($2277) | | 98.3% | 54.9% | 43.7% | 21.6% |
| NEW Concepts Holdings Ltd ($2221) | | 51.0% | 78.8% | 39.0% | 23.3% |
| Sam Woo Construction Group Ltd ($3822) | | 28.2% | 28.7% | 33.5% | 18.3% |
| Ngai Shun Holdings Ltd ($1246) | 68.8% | 77.2% | 45.2% | 31.0% | -2.9% |
| |
|---|
| Median (47 companies) | 5.8% | 6.0% | 4.5% | 5.5% | 2.5% |
|---|
| Beijing Urban Construction Design & Development Group Co Ltd ($1599) | 27.9% | 22.8% | 16.9% | 12.0% | |
Top companies by Net Debt / EBITDA
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Deson Development International Holdings ($262) | 3.8x | 4.9x | 13.7x | 47.0x | |
| Hsin Chong Construction Group Ltd ($404) | 1.8x | 8.0x | 10.2x | 41.7x | |
| China Resources and Transportation Group Ltd ($269) | | | 66.7x | 29.7x | |
| CNC Holdings Ltd ($8356) | | 22.0x | 21.9x | 24.3x | 2.7x |
| Louis XIII Holdings Ltd ($577) | 0.8x | -12.5x | -23.2x | 19.1x | |
| |
|---|
| Median (39 companies) | 0.8x | 0.3x | 0.3x | 0.7x | 0.9x |
|---|
| Beijing Urban Construction Design & Development Group Co Ltd ($1599) | -1.9x | -5.2x | -4.5x | -3.9x | |
