RE: China!18 Jun 2021 23:28
THS - their growth rate (net income) non-cash assets is looking healthy:
Net Income $m (current year) (E] 151,326,000
Book Value of equity (prior year) (G) 320,829,000
Cash Balance (end of prior yr) (H) 49,293,000
Income from Cash Balance (F) 1,120,000
Capex (A) 79,500,000
Depreciation (B) 62,000,000
Increase in working cap (C) 111,438,000
Total debt (D) 43,025,000
Equity Reinvestment = A - B + C - D 85,913,000
Non-cash net income = (E] - (F) 150,206,000
Non-cash book equity = (G) - (H) 271,536,000
Reinvestment Rate (E53/E54) 57.20%
Non-cash ROE (E54/E55) 55.3%
Expected growth rate: 31.6%
I feel I should add but highly exposed to PGMS as it is with SLP at 25% of portfolio.
S