OTCM
HIPOW
Market cap713kUSD
May 30, Last price
0.01USD
Name
Wuxi Chipown Micro-electronics Ltd
Chart & Performance
P/E
0.05
P/S
0.01
EPS
0.98
Div Yield, %
—
Shrs. gr., 5y
10.10%
Rev. gr., 5y
%
Revenues
965m
+23.61%
Net income
111m
+87.18%
CFO
41m
Profile
Wuxi Chipown Micro-electronics limited engages in the research and development, design, and supply of analog and mixed signal integrated circuits (ICs) in China. The company offers low voltage products, such as DC-DC, car charger IC, LED backlight, battery charger, current limiter, reset and detect, and high power white LED products; and high voltage products, including AC-DC, LED lighting, half-bridge driver, display driver, NeoFET, and other products. Its products are used in computers and peripheral products, mobile phones, personal digital terminals, home appliances, flat panel displays, and other fields. Wuxi Chipown Micro-electronics limited was founded in 2005 and is based in Wuxi, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | ||||||||||
Revenues | 964,596 23.61% | 780,378 | ||||||||
Cost of revenue | 849,723 | 726,321 | ||||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 114,873 | 54,057 | ||||||||
NOPBT Margin | 11.91% | 6.93% | ||||||||
Operating Taxes | (12,964) | |||||||||
Tax Rate | ||||||||||
NOPAT | 114,873 | 67,021 | ||||||||
Net income | 111,330 87.18% | 59,478 | ||||||||
Dividends | (31,382) | (67,859) | ||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
| Debt | ||||||||||
Debt current | 233,129 | 98,782 | ||||||||
Long-term debt | 3,159 | 10,104 | ||||||||
Deferred revenue | 14,290 | 15,308 | ||||||||
Other long-term liabilities | ||||||||||
Net debt | (393,390) | (1,217,606) | ||||||||
| Cash flow | ||||||||||
Cash from operating activities | 40,578 | |||||||||
CAPEX | (34,940) | |||||||||
Cash from investing activities | (465,531) | |||||||||
Cash from financing activities | 1,025,771 | |||||||||
FCF | (120,096) | (421,036) | ||||||||
| Balance | ||||||||||
Cash | 1,698,815 | 1,839,166 | ||||||||
Long term investments | (1,069,138) | (512,674) | ||||||||
Excess cash | 581,448 | 1,287,473 | ||||||||
Stockholders' equity | 690,907 | 670,525 | 113,319 | |||||||
Invested Capital | 2,154,121 | 1,954,229 | ||||||||
ROIC | 5.59% | 3.43% | ||||||||
ROCE | 4.20% | 2.06% | ||||||||
| EV | ||||||||||
Common stock shares outstanding | 127,438 | 118,956 | 113,727 | |||||||
Price | 0.01 | |||||||||
Market cap | 892 | |||||||||
EV | (392,498) | |||||||||
EBITDA | 146,140 | 80,026 | ||||||||
EV/EBITDA | ||||||||||
Interest | 6,422 | 4,001 | ||||||||
Interest/NOPBT | 5.59% | 7.40% | ||||||||