YOLFTbeta
Xizi Clean Energy Equipment Manufacturing Co Ltd

Xizi Clean Energy Equipment Manufacturing Co Ltd

002534 · SHE · Industrials / Specialty Industrial Machinery

13.83CNY-0.47 (-3.29%)

Price History

Full chart

Market Stats

Previous Close14.30
Open14.27
Day Range13.69 – 14.49
52-Week Range11.95 – 22.49
Volume6.96M
Market Cap14.29B
P/E (TTM)57.00
Forward P/E12.15
EPS0.30
Dividend Yield0.59%
Beta0.86
50-Day Avg15.46
200-Day Avg17.54

About

Xizi Clean Energy Equipment Manufacturing Co., Ltd., together with its subsidiaries, provides energy utilization and engineering solutions in China and internationally. It offers gas turbine waste heat boiler; dry coke quenching waste heat boiler; sintering machine waste heat boilers; cement kiln waste heat boilers; hot water boilers; and power station boilers, such as circulating fluidized bed boilers, pulverized coal furnaces, and blast furnace gas. The company also provides power station auxiliary equipment, including high- and low-pressure heaters, deaerators, and condensers; waste incineration, biomass, natural gas, wastewater, and gas boilers; sludge boilers, molten salt heat absorbers, exchangers, and storage tanks; low temperature nitrogen combustion; SCR/SNCR equipment; and nuclear power equipment comprising nuclear power conventional island auxiliaries, and civil nuclear secondary and third level equipment. In addition, it offers thermal oil heat, petrochemical, and chemical heat exchangers, as well as other heat exchangers; seawater desalination equipment devices; gasifiers; EP/EPC/PC projects; pressure vessels; spare parts, such as super heaters, economizers, and other components; and technical services, project modifications, engineering, repair, maintenance, and other services. The company was formerly known as Hangzhou Boiler Group Co.,Ltd. and changed its name to Xizi Clean Energy Equipment Manufacturing Co., Ltd. in January 2022. Xizi Clean Energy Equipment Manufacturing Co., Ltd. was founded in 1955 and is headquartered in Hangzhou, China.

Company Details

  • SectorIndustrials
  • IndustrySpecialty Industrial Machinery
  • CEOMr. Ke-Fei Wang
  • Employees2.40K
  • HeadquartersNo. 1216, Danonggang Road, Hangzhou, China, 310021, China
  • Websitehttps://www.xizice.com

Leadership

  • Mr. Ke-Fei WangChairman & Secretary · b. 1981
  • Mr. Huiming LiuGM & Director · b. 1979
  • Mr. Shihua HuAssistant to the Chairman & Head of Finance · b. 1971
  • Mr. Shuhua LiuAccounting Supervisor & Employee Director · b. 1980
  • Mr. Miao YuDeputy General Manager · b. 1972
  • Mr. Jingfu LiDeputy General Manager · b. 1984

Financials

Income Statement

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue2.26B2.61B2.84B3.31B3.97B11.72B5.94B3.13B2.62B2.71B3.50B3.57B3.93B5.36B6.58B7.34B8.08B6.44B6.24B
Growth (%)-+15.77%+8.74%+16.44%+19.89%+195.46%-49.31%-47.28%-16.38%+3.28%+29.41%+2.02%+9.95%+36.37%+22.83%+11.64%+10.01%-20.33%-3.03%
Cost of Revenue1.83B2.29B2.17B2.61B3.16B10.71B5.02B2.51B2.03B2.02B2.61B2.69B3.12B4.16B5.18B6.24B6.87B5.25B5.05B
Gross Profit426.73M322.88M673.77M698.67M805.09M1.01B921.66M618.50M585.32M683.62M888.47M885.95M807.31M1.20B1.40B1.11B1.21B1.19B1.19B
Gross Margin18.90%12.35%23.71%21.11%20.29%8.63%15.51%19.74%22.34%25.27%25.38%24.80%20.56%22.32%21.24%15.07%14.94%18.48%19.02%
Operating Expense162.31M188.05M301.67M291.59M381.50M503.02M771.18M508.06M829.73M479.59M401.17M533.93M285.82M483.35M906.05M848.87M1.06B600.19M780.29M
Operating Income264.41M134.83M372.10M407.08M423.59M509.05M150.48M110.44M-244.41M204.03M487.30M352.02M521.50M712.30M490.98M257.75M142.13M589.16M406.55M
Operating Margin11.71%5.16%13.09%12.30%10.68%4.34%2.53%3.53%-9.33%7.54%13.92%9.86%13.28%13.30%7.46%3.51%1.76%9.15%6.51%
EBITDA292.03M160.32M447.45M504.05M517.14M577.83M256.07M202.67M-46.02M248.79M561.24M562.54M453.15M570.24M557.44M170.64M345.00M391.29M862.29M
EBITDA Margin12.94%6.13%15.74%15.23%13.04%4.93%4.31%6.47%-1.76%9.20%16.03%15.75%11.54%10.65%8.47%2.32%4.27%6.08%13.82%
Net Income203.01M98.47M230.64M334.45M328.60M338.78M69.31M70.64M-154.94M191.53M417.33M244.09M366.12M515.48M420.29M203.85M54.58M439.79M436.58M
Net Income Margin8.99%3.77%8.12%10.11%8.28%2.89%1.17%2.25%-5.91%7.08%11.92%6.83%9.32%9.63%6.39%2.78%0.68%6.83%6.99%
R&D-3.77M14.10M29.66M75.54M165.44M186.43M150.51M128.30M146.90M158.03M187.16M196.82M304.88M402.08M414.26M419.87M391.79M362.46M
R&D as % of Total Revenue-0.14%0.50%0.90%1.90%1.41%3.14%4.80%4.90%5.43%4.51%5.24%5.01%5.69%6.11%5.64%5.20%6.09%5.81%
Interest Expense0804.60K03.42M1.77M33.26M38.70M13.82M21.76M12.32M15.67M16.90M6.87M16.00M35.42M86.59M109.34M96.78M50.75M
Interest Expense % of Total Revenue0.00%0.03%0.00%0.10%0.04%0.28%0.65%0.44%0.83%0.46%0.45%0.47%0.17%0.30%0.54%1.18%1.35%1.50%0.81%

Balance Sheet

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets2.32B3.08B3.48B4.15B6.80B7.65B6.97B6.93B7.06B7.59B8.10B8.34B9.30B10.41B13.94B15.95B15.95B15.01B14.35B
Total Liabilities1.66B2.26B2.37B2.72B4.06B4.65B3.96B3.82B4.25B4.61B4.87B5.04B5.81B6.68B9.93B11.83B11.60B10.30B8.22B
Total Equity597.46M701.82M896.64M1.16B2.40B2.63B2.62B2.65B2.44B2.61B2.98B3.11B3.25B3.38B3.64B3.70B3.90B4.22B5.61B
Cash666.72M585.25M714.87M718.11M1.08B869.37M922.55M690.68M450.65M1.03B744.49M971.55M1.82B2.44B3.75B3.61B3.84B3.53B3.04B
Total Debt95.00M160.00M70.31M55.16M140.00M509.98M445.60M239.79M381.41M281.54M424.46M107.09M76.16M530.45M1.81B2.71B2.06B1.74B-
Net Debt-571.72M-425.25M-644.55M-662.96M-939.60M-359.39M-476.95M-450.89M-69.24M-753.17M-320.03M-864.46M-1.75B-1.91B-1.94B-908.18M481.36M-1.79B-

Cash Flow

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow132.10M255.38M385.92M198.48M-284.05M-519.94M398.41M416.33M384.66M674.28M531.58M514.07M905.18M852.48M823.82M-108.37M307.78M568.14M762.15M
Investing Cash Flow-86.51M-375.79M-84.62M-79.38M-391.30M-190.68M273.02M-395.27M-611.71M48.33M-863.00M270.17M278.35M-277.12M-501.47M-678.78M-358.68M-165.52M-
Financing Cash Flow31.59M32.23M-177.46M-109.47M957.84M460.36M-554.56M-304.69M44.24M-118.95M-15.99M-497.10M-338.10M-46.79M1.03B594.40M81.34M-1.09B-
Capital Expenditure66.73M220.80M169.85M143.03M267.89M213.92M175.28M209.16M114.07M94.84M140.24M218.72M258.68M544.57M977.26M566.50M422.56M210.48M143.45M
Free Cash Flow65.38M34.57M216.07M55.45M-551.94M-733.86M223.13M207.17M270.59M579.45M391.34M295.36M646.50M307.91M-153.44M-674.87M-114.78M357.66M618.70M
Dividends Paid29.32M26.10M36.91M117.99M121.94M151.91M157.92M71.97M77.94M51.66M106.05M162.80M147.85M287.45M287.45M143.73M132.14M118.86M161.44M
FCF to OCF49.49%13.54%55.99%27.94%194.31%141.14%56.00%49.76%70.35%85.93%73.62%57.45%71.42%36.12%-18.63%622.73%-37.29%62.95%81.18%
Dividend Paid to FCF44.85%75.49%17.08%212.78%-22.09%-20.70%70.78%34.74%28.80%8.91%27.10%55.12%22.87%93.36%-187.34%-21.30%-115.12%33.23%26.09%

Earnings

Report DateMar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Jul 22, 2013Nov 27, 2013Feb 26, 2014Apr 28, 2014Aug 11, 2014Oct 27, 2014Mar 30, 2015Apr 28, 2015Aug 25, 2015Oct 26, 2015Feb 26, 2016Apr 27, 2016Aug 16, 2016Oct 24, 2016Feb 23, 2017Apr 13, 2017Aug 21, 2017Oct 23, 2017Feb 26, 2018Apr 24, 2018Aug 19, 2018Oct 29, 2018Mar 25, 2019Apr 23, 2019Aug 23, 2019Oct 24, 2019Apr 28, 2020Aug 25, 2020Oct 27, 2020Mar 30, 2021Apr 27, 2021Aug 30, 2021Oct 27, 2021Mar 30, 2022Apr 29, 2022Aug 29, 2022Oct 26, 2022Mar 30, 2023Apr 28, 2023Aug 28, 2023Oct 30, 2023Mar 29, 2024Apr 26, 2024Aug 26, 2024Oct 26, 2024Apr 24, 2025Aug 26, 2025Oct 29, 2025Apr 28, 2026Aug 25, 2026
EPS Estimate---------0.12--0.09----------------------------------------------
EPS Actual0.100.110.110.150.110.120.120.120.100.060.04-0.110.040.040.05-0.040.06-0.340.060.010.020.100.090.050.130.160.200.070.100.110.050.070.120.140.110.130.260.230.130.100.240.140.090.060.080.010.140.140.010.04-0.010.350.110.110.020.130.030.07-0.13
Surprise----------50.00%---55.56%----------------------------------------------
Timing---------After-hours--After-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-market-After-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-market-Pre-market----

Key Statistics & Ratios

Market Cap14.29B
Enterprise Value11.60B
Trailing P/E57.00
Forward P/E12.15
PEG Ratio0.33
Price / Sales2.41
Price / Book2.69
EPS0.30
Book Value6.55
Revenue (TTM)5.92B
Gross Profit (TTM)1.08B
EBITDA333.65M
Profit Margin4.03%
Operating Margin-3.02%
Return on Equity6.77%
Return on Assets0.95%
Shares Outstanding835.94M
Shares Float258.09M
Beta0.86
Dividend Yield0.59%
Dividend Rate0.10
Payout Ratio33.33%

Dividends

20261×
0.10May 29, 2026
20251×
0.20May 29, 2025
20241×
0.10May 23, 2024
20231×
0.10Jun 15, 2023
20221×
0.20May 20, 2022
20211×
0.40May 20, 2021
20201×
0.40May 25, 2020
20191×
0.20May 14, 2019
20181×
0.20May 4, 2018
20171×
0.13May 25, 2017
20161×
0.06May 6, 2016
20151×
0.08Jun 1, 2015
20141×
0.08Apr 29, 2014
20131×
0.17Apr 25, 2013
20121×
0.17May 11, 2012
20111×
0.17May 5, 2011

Stock Splits

  • May 25, 201712:10
  • May 6, 201615:10