Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Hidili Industry International Development

DB:3H3
Snowflake Description

Fair value with worrying balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
3H3
DB
HK$495M
Market Cap
  1. Home
  2. DE
  3. Energy
Company description

Hidili Industry International Development Limited, an investment holding company, engages in the coal mining, and manufacture and sale of raw coal and clean coal in the People’s Republic of China. The last earnings update was 8 days ago. More info.


Add to Portfolio Compare Print
  • Hidili Industry International Development has significant price volatility in the past 3 months.
3H3 Share Price and Events
7 Day Returns
2.4%
DB:3H3
8.7%
DE Oil and Gas
4.3%
DE Market
1 Year Returns
-34.8%
DB:3H3
34.4%
DE Oil and Gas
-14.2%
DE Market
3H3 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Hidili Industry International Development (3H3) 2.4% -6.5% -20.4% -34.8% -38.6% -76.1%
DE Oil and Gas 8.7% -2.8% -19.4% 34.4% -14.7% 157%
DE Market 4.3% -9% -21.6% -14.2% -19.6% -25.6%
1 Year Return vs Industry and Market
  • 3H3 underperformed the Oil and Gas industry which returned 34.4% over the past year.
  • 3H3 underperformed the Market in Germany which returned -14.2% over the past year.
Price Volatility
3H3
Industry
5yr Volatility vs Market

3H3 Value

 Is Hidili Industry International Development undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Hidili Industry International Development to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Hidili Industry International Development.

DB:3H3 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 12.3%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:3H3
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 6.3%
Oil and Gas Unlevered Beta Simply Wall St/ S&P Global 0.97
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.972 (1 + (1- 25%) (1649.07%))
9.037
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (2 * 6.33%)
12.27%

Discounted Cash Flow Calculation for DB:3H3 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Hidili Industry International Development is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:3H3 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CNY, Millions) Source Present Value
Discounted (@ 12.27%)
2020 257.96 Est @ 1.15% 229.77
2021 259.73 Est @ 0.69% 206.06
2022 260.68 Est @ 0.37% 184.21
2023 261.04 Est @ 0.14% 164.31
2024 260.99 Est @ -0.02% 146.32
2025 260.65 Est @ -0.13% 130.16
2026 260.11 Est @ -0.21% 115.69
2027 259.42 Est @ -0.26% 102.78
2028 258.64 Est @ -0.3% 91.27
2029 257.79 Est @ -0.33% 81.03
Present value of next 10 years cash flows CN¥1,451.00
DB:3H3 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= CN¥257.79 × (1 + -0.39%) ÷ (12.27% – -0.39%)
CN¥2,028.34
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CN¥2,028.34 ÷ (1 + 12.27%)10
CN¥637.53
DB:3H3 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CN¥1,451.00 + CN¥637.53
CN¥2,088.53
Equity Value per Share
(CNY)
= Total value / Shares Outstanding
= CN¥2,088.53 / 2,045.60
CN¥1.02
DB:3H3 Discount to Share Price
Calculation Result
Exchange Rate CNY/HKD
(Reporting currency to currency of SEHK:1393)
1.097
Value per Share
(HKD)
= Value per Share in CNY x Exchange Rate (CNY/HKD)
= CN¥1.02 x 1.097
HK$1.12
Non-primary Listing Adjustment Factor 1 share in DB:3H3 represents 0.08884x of SEHK:1393
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.08884x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (HKD) x Listing Adjustment Factor
= HK$ 1.12 x 0.08884
€0.10
Value per share (EUR) From above. €0.10
Current discount Discount to share price of €0.02
= -1 x (€0.02 - €0.10) / €0.10
78.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Hidili Industry International Development is available for.
Intrinsic value
>50%
Share price is €0.0215 vs Future cash flow value of €0.09953
Current Discount Checks
For Hidili Industry International Development to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Hidili Industry International Development's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Hidili Industry International Development's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Hidili Industry International Development's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Hidili Industry International Development's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:3H3 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in CNY CN¥-0.12
SEHK:1393 Share Price ** SEHK (2020-04-08) in HKD HK$0.24
SEHK:1393 Share Price converted to CNY reporting currency Exchange rate (HKD/ CNY) 0.911 CN¥0.22
Europe Oil and Gas Industry PE Ratio Median Figure of 104 Publicly-Listed Oil and Gas Companies 6.5x
Germany Market PE Ratio Median Figure of 402 Publicly-Listed Companies 17.07x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Hidili Industry International Development.

DB:3H3 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SEHK:1393 Share Price ÷ EPS (both in CNY)

= 0.22 ÷ -0.12

-1.78x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hidili Industry International Development is loss making, we can't compare its value to the Europe Oil and Gas industry average.
  • Hidili Industry International Development is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Hidili Industry International Development's expected growth come at a high price?
Raw Data
DB:3H3 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -1.78x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Europe Oil and Gas Industry PEG Ratio Median Figure of 66 Publicly-Listed Oil and Gas Companies 0.32x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.24x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Hidili Industry International Development, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Hidili Industry International Development's assets?
Raw Data
DB:3H3 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in CNY CN¥0.25
SEHK:1393 Share Price * SEHK (2020-04-08) in HKD HK$0.24
SEHK:1393 Share Price converted to CNY reporting currency Exchange rate (HKD/ CNY) 0.911 CN¥0.22
Germany Oil and Gas Industry PB Ratio Median Figure of 6 Publicly-Listed Oil and Gas Companies 1.01x
Germany Market PB Ratio Median Figure of 573 Publicly-Listed Companies 1.47x
DB:3H3 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SEHK:1393 Share Price ÷ Book Value per Share (both in CNY)

= 0.22 ÷ 0.25

0.87x

* Primary Listing of Hidili Industry International Development.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hidili Industry International Development is good value based on assets compared to the DE Oil and Gas industry average.
X
Value checks
We assess Hidili Industry International Development's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Oil and Gas industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Oil and Gas industry average (and greater than 0)? (1 check)
  5. Hidili Industry International Development has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

3H3 Future Performance

 How is Hidili Industry International Development expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Hidili Industry International Development has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
13.8%
Expected Oil and Gas industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Hidili Industry International Development expected to grow at an attractive rate?
  • Unable to compare Hidili Industry International Development's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Hidili Industry International Development's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare Hidili Industry International Development's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:3H3 Future Growth Rates Data Sources
Data Point Source Value (per year)
Europe Oil and Gas Industry Earnings Growth Rate Market Cap Weighted Average 13.8%
Europe Oil and Gas Industry Revenue Growth Rate Market Cap Weighted Average 1.8%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:3H3 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in CNY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:3H3 Past Financials Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income *
2019-12-31 1,195 -254
2019-09-30 1,087 -365
2019-06-30 979 403 -476
2019-03-31 1,026 394 -445
2018-12-31 1,072 386 -414
2018-09-30 1,086 265 -693
2018-06-30 1,099 144 -972
2018-03-31 957 119 -1,023
2017-12-31 815 95 -1,075
2017-09-30 710 25 -912
2017-06-30 606 -46 -750
2017-03-31 488 -141 -875

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Hidili Industry International Development is high growth as no earnings estimate data is available.
  • Unable to determine if Hidili Industry International Development is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:3H3 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Hidili Industry International Development Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:3H3 Past Financials Data
Date (Data in CNY Millions) EPS *
2019-12-31 -0.12
2019-09-30 -0.18
2019-06-30 -0.23
2019-03-31 -0.22
2018-12-31 -0.20
2018-09-30 -0.34
2018-06-30 -0.48
2018-03-31 -0.50
2017-12-31 -0.53
2017-09-30 -0.45
2017-06-30 -0.37
2017-03-31 -0.43

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Hidili Industry International Development will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether Hidili Industry International Development is trading at Hidili Industry International Development'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. Hidili Industry International Development's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Energy companies here
  3. Hidili Industry International Development's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Hidili Industry International Development's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Hidili Industry International Development has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

3H3 Past Performance

  How has Hidili Industry International Development performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Hidili Industry International Development's growth in the last year to its industry (Oil and Gas).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Hidili Industry International Development does not make a profit even though their year on year earnings growth rate was positive over the past 5 years.
  • Unable to compare Hidili Industry International Development's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Hidili Industry International Development's 1-year growth to the Europe Oil and Gas industry average as it is not currently profitable.
Earnings and Revenue History
Hidili Industry International Development's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Hidili Industry International Development Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:3H3 Past Revenue, Cash Flow and Net Income Data
Date (Data in CNY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 1,194.56 -253.74 189.80
2019-09-30 1,086.78 -365.01 190.76
2019-06-30 979.00 -476.29 191.72
2019-03-31 1,025.60 -444.90 204.36
2018-12-31 1,072.20 -413.51 216.99
2018-09-30 1,085.51 -692.75 245.08
2018-06-30 1,098.82 -972.00 273.17
2018-03-31 956.69 -1,023.43 271.23
2017-12-31 814.55 -1,074.86 269.28
2017-09-30 710.17 -912.36 261.86
2017-06-30 605.79 -749.87 254.45
2017-03-31 488.24 -874.83 283.58
2016-12-31 370.70 -999.80 312.72
2016-09-30 270.76 -1,657.64 343.25
2016-06-30 170.81 -2,315.48 373.78
2016-03-31 296.81 -2,300.33 348.27
2015-12-31 422.80 -2,285.17 322.76
2015-09-30 605.59 -1,565.22 344.27
2015-06-30 788.39 -845.26 365.78
2015-03-31 754.13 -1,134.11 397.08
2014-12-31 719.87 -1,422.95 428.38
2014-06-30 648.88 -889.94 488.72
2014-03-31 689.01 -528.58 509.73
2013-12-31 729.13 -167.23 530.75
2013-06-30 774.80 -538.24 547.07

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Hidili Industry International Development has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • Hidili Industry International Development used its assets less efficiently than the Europe Oil and Gas industry average last year based on Return on Assets.
  • It is difficult to establish if Hidili Industry International Development improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Hidili Industry International Development's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Oil and Gas industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Hidili Industry International Development has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

3H3 Health

 How is Hidili Industry International Development's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Hidili Industry International Development's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Hidili Industry International Development's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Hidili Industry International Development's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Hidili Industry International Development's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.1x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Hidili Industry International Development Company Filings, last reported 3 months ago.

DB:3H3 Past Debt and Equity Data
Date (Data in CNY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 547.94 7,371.79 17.99
2019-09-30 547.94 7,371.79 17.99
2019-06-30 709.55 7,258.58 18.11
2019-03-31 709.55 7,258.58 18.11
2018-12-31 835.22 7,311.73 11.17
2018-09-30 835.22 7,311.73 11.17
2018-06-30 1,166.65 7,270.50 16.56
2018-03-31 1,166.65 7,270.50 16.56
2017-12-31 1,234.66 7,260.14 22.55
2017-09-30 1,234.66 7,260.14 22.55
2017-06-30 2,141.54 7,305.72 8.70
2017-03-31 2,141.54 7,305.72 8.70
2016-12-31 2,312.41 7,231.03 22.18
2016-09-30 2,312.41 7,231.03 22.18
2016-06-30 2,891.34 7,314.50 39.80
2016-03-31 2,891.34 7,314.50 39.80
2015-12-31 3,312.51 7,671.12 17.68
2015-09-30 3,312.51 7,671.12 17.68
2015-06-30 5,209.29 7,195.21 118.06
2015-03-31 5,209.29 7,195.21 118.06
2014-12-31 5,599.81 7,242.68 32.77
2014-06-30 6,055.25 7,691.30 193.66
2014-03-31 6,055.25 7,691.30 193.66
2013-12-31 7,017.94 7,132.18 322.21
2013-06-30 7,147.74 8,516.19 793.09
  • Hidili Industry International Development's level of debt (1345.4%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (129.4% vs 1345.4% today).
  • Debt is not well covered by operating cash flow (5.5%, less than 20% of total debt).
  • Hidili Industry International Development is making a loss, therefore interest payments are not well covered by earnings.
X
Financial health checks
We assess Hidili Industry International Development's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Hidili Industry International Development has a total score of 1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

3H3 Dividends

 What is Hidili Industry International Development's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Hidili Industry International Development dividends.
If you bought €2,000 of Hidili Industry International Development shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Hidili Industry International Development's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Hidili Industry International Development's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:3H3 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Europe Oil and Gas Industry Average Dividend Yield Market Cap Weighted Average of 68 Stocks 8.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 314 Stocks 3.6%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.6%
Germany Top 25% Dividend Yield 75th Percentile 4.6%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:3H3 Past Annualized Dividends Data
Date (Data in CN¥) Dividend per share (annual) Avg. Yield (%)
2013-09-30 0.000 0.000
2013-08-27 0.000 0.000
2013-05-27 0.000 0.000
2013-03-26 0.000 0.000
2012-03-21 0.069 4.036
2011-03-29 0.065 2.130
2010-04-29 0.100 1.691
2010-04-07 0.100 1.268
2009-10-15 0.000 0.000
2009-09-29 0.000 0.000
2009-08-13 0.000 0.000
2009-04-30 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Hidili Industry International Development has not reported any payouts.
  • Unable to verify if Hidili Industry International Development's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Hidili Industry International Development's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Hidili Industry International Development has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Hidili Industry International Development's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Hidili Industry International Development afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Hidili Industry International Development has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

3H3 Management

 What is the CEO of Hidili Industry International Development's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Jiankun Sun
COMPENSATION CN¥308,000
AGE 56
TENURE AS CEO 6.7 years
CEO Bio

Mr. Jiankun Sun has been Chief Executive Officer of Hidili Industry International Development Ltd. since August 27, 2013. Mr. Sun served as Administration President at Hidili Industry International Development Ltd. until August 27, 2013. He served as the Chief Operating Officer of Hidili Industry International Development Ltd. He was responsible for the management of day-to-day operations and development of Hidili Industry International Development's operations in Panzhihua. Mr. Sun worked at Panzhihua Steel Group since 1986 and accumulated broad experience in steel production, quality control and raw material procurement. He served as the Vice General Manager of Chengdu Steel Company from 2003 to 2006 and the Vice General Manager of Panzhihua New Steel & Vanadium Co. Ltd. from 2002 to 2003. He has been an Executive Director of Hidili Industry International Development Ltd. since August 25, 2007. Mr. Sun is a senior engineer and graduated from East China University of Metallurgy (now known as Anhui University of Technology) in 1986 with a Bachelor's Degree in steel metallurgy.

CEO Compensation
  • Jiankun's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Jiankun's remuneration is lower than average for companies of similar size in Germany.
Management Team

Yang Xian

TITLE
Founder & Executive Chairman
COMPENSATION
CN¥780K
AGE
46

Jiankun Sun

TITLE
CEO & Executive Director
COMPENSATION
CN¥308K
AGE
56
TENURE
6.7 yrs

Xianwei Zhuang

TITLE
GM of Coal Mines & Executive Director
COMPENSATION
CN¥357K
AGE
49

Lai Kuen Chu

TITLE
CFO & Company Secretary
AGE
51
TENURE
11.5 yrs
Board of Directors Tenure

Average tenure and age of the Hidili Industry International Development board of directors in years:

4.3
Average Tenure
54.5
Average Age
  • The tenure for the Hidili Industry International Development board of directors is about average.
Board of Directors

Yang Xian

TITLE
Founder & Executive Chairman
COMPENSATION
CN¥780K
AGE
46

Jiankun Sun

TITLE
CEO & Executive Director
COMPENSATION
CN¥308K
AGE
56
TENURE
12.7 yrs

Xianwei Zhuang

TITLE
GM of Coal Mines & Executive Director
COMPENSATION
CN¥357K
AGE
49
TENURE
4.3 yrs

Sammy Chan

TITLE
Independent Non-Executive Director
AGE
55
TENURE
0.9 yrs

Rongsheng Huang

TITLE
Independent Non-Executive Director
COMPENSATION
CN¥200K
AGE
73
TENURE
12.8 yrs

Manzhen Xu

TITLE
Independent Non-Executive Director
COMPENSATION
CN¥200K
AGE
54
TENURE
4.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Hidili Industry International Development's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Hidili Industry International Development has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

3H3 News

Simply Wall St News

3H3 Company Info

Description

Hidili Industry International Development Limited, an investment holding company, engages in the coal mining, and manufacture and sale of raw coal and clean coal in the People’s Republic of China. It also offers clean coal washing services. The company was incorporated in 2006 and is headquartered in Panzhihua, the People’s Republic of China. Hidili Industry International Development Limited is a subsidiary of Sanlian Investment Holding Limited.

Details
Name: Hidili Industry International Development Limited
3H3
Exchange: DB
Founded: 2006
HK$58,723,657
2,045,598,399
Website: http://www.hidili.com.cn
Address: Hidili Industry International Development Limited
Dingli Mansion,
16th Floor,
Panzhihua,
Sichuan Province, 617000,
China
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SEHK 1393 Ordinary Shares The Stock Exchange of Hong Kong Ltd. HK HKD 21. Sep 2007
DB 3H3 Ordinary Shares Deutsche Boerse AG DE EUR 21. Sep 2007
OTCPK HIID.Y ADR Pink Sheets LLC US USD 05. Nov 2008
Number of employees
Current staff
Staff numbers
5,795
Hidili Industry International Development employees.
Industry
Coal and Consumable Fuels
Energy
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/08 21:52
End of day share price update: 2020/04/08 00:00
Last earnings filing: 2020/03/31
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.