XHKG1206
Market cap25mUSD
Dec 23, Last price
0.26HKD
1D
3.66%
1Q
-20.31%
Jan 2017
-91.39%
IPO
-75.00%
Name
Technovator International Ltd
Chart & Performance
Profile
Technovator International Limited, together with its subsidiaries, provides smart energy management products, solutions, and integrated services primarily in the People's Republic of China. It operates through three segments: Smart Transportation, Smart Buildings and Complex, and Smart Energy. The Smart Transportation segment offers a series of proprietary software and hardware products, and integrated supervision and control systems for rail transit; and building automation systems for use in rail transit and safety door systems, as well as integrated solutions comprising planning, procurement, installation, commissioning, and aftersales services. The Smart Building and Complex segment provides integrated intelligence and efficiency management services, including integrated energy consumption monitoring, energy-saving consultation, and reformation services, as well as full life-cycle services; and supplies and integrates intelligence systems for buildings. The Smart Energy segment offers regional energy planning, integrated utilization of industrial waste heat recovery, heat pump, independent temperature and humidity control, and variable air rate technologies for energy cascade utilization, as well as optimizes and transforms energy systems; and urban heating network technologies, including distributed variable frequency heating, cooling and heating network balancing, and combined multi-heat sources heating, as well as heating network and source monitoring, and optimal regulation technologies. It also offers digital video urban surveillance systems for multi-level remote surveillance in the finance, electricity, security, road traffic, and railway industries; and fire alarm systems for city authorities and commercial users. The company was formerly known as Technovator Int Private Ltd. and changed its name to Technovator International Limited in September 2011. Technovator International Limited was incorporated in 2005 and is headquartered in Singapore.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,838,010 5.70% | 1,738,878 7.40% | 1,619,065 -6.77% | |||||||
Cost of revenue | 1,900,190 | 1,665,115 | 1,560,336 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (62,180) | 73,763 | 58,729 | |||||||
NOPBT Margin | 4.24% | 3.63% | ||||||||
Operating Taxes | 271 | 9,698 | 8,787 | |||||||
Tax Rate | 13.15% | 14.96% | ||||||||
NOPAT | (62,451) | 64,065 | 49,942 | |||||||
Net income | (100,964) -283.15% | 55,127 21.67% | 45,307 -65.31% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 277,780 | 191,350 | 101,654 | |||||||
Long-term debt | 13,198 | 2,618 | 2,706 | |||||||
Deferred revenue | 7,120 | 7,246 | 7,887 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (75,936) | (156,376) | (293,161) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 72,099 | (44,366) | 9,433 | |||||||
CAPEX | (5,411) | (127,942) | (102,755) | |||||||
Cash from investing activities | (81,248) | (100,310) | (60,247) | |||||||
Cash from financing activities | 16,362 | 92,557 | (104,751) | |||||||
FCF | (114,199) | (137,505) | (27,669) | |||||||
Balance | ||||||||||
Cash | 363,318 | 346,812 | 394,196 | |||||||
Long term investments | 3,596 | 3,532 | 3,325 | |||||||
Excess cash | 275,014 | 263,400 | 316,568 | |||||||
Stockholders' equity | 2,898,533 | 3,490,549 | 3,435,946 | |||||||
Invested Capital | 2,919,052 | 2,898,801 | 2,704,309 | |||||||
ROIC | 2.29% | 1.88% | ||||||||
ROCE | 2.31% | 1.93% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 782,192 | 782,192 | 782,192 | |||||||
Price | 0.29 -32.94% | 0.43 -48.17% | 0.82 10.81% | |||||||
Market cap | 222,925 -32.94% | 332,432 -48.17% | 641,398 10.81% | |||||||
EV | 165,332 | 686,280 | 862,456 | |||||||
EBITDA | 51,637 | 187,444 | 167,330 | |||||||
EV/EBITDA | 3.20 | 3.66 | 5.15 | |||||||
Interest | 8,454 | 6,687 | 7,361 | |||||||
Interest/NOPBT | 9.07% | 12.53% |