XHKG1300
Market cap69mUSD
Dec 27, Last price
0.30HKD
1D
0.00%
1Q
-10.45%
Jan 2017
-73.45%
IPO
-78.10%
Name
Trigiant Group Ltd
Chart & Performance
Profile
Trigiant Group Limited, an investment holding company, manufactures and sells feeder cables, optical fiber cables and related products, flame-retardant flexible cables, electronic components, and others for mobile communications and telecommunication equipment in the People's Republic of China. The company's Feeder Cable Series segment offers cables used in transmitting and receiving radio signals, as well as components for telecommunications transmission equipment; and leaky cables primarily used for wireless mobile communications, remote control, and alarm systems for transmitting radio frequency signals, as well as sending and receiving antenna data for areas of weak signal coverage, such as subways, tunnels, underground passages, and interiors of buildings. Its Optical Fibre Cable Series and Related Products segment provides cables for use in long haul telecommunication transmission in fixed and wireless telecommunications networks. The company's Flame-Retardant Flexible Cable Series segment offers cables that are used as internal connection cables for power systems, mobile cable transmission and distribution systems, and communications switch systems requiring uninterrupted power. Its New-Type Electronic Components segment provides sensing products, optical splitters, jumpers for connection of wireless antennas with feeder cables and various communications equipment, connectors for connection of radio frequency circuits to radio equipment and electronic devices, and antenna lightning arresters installed between a high frequency device and a feeder cable. The company's Others segment provides couplers, combiners, feeder wall plates, adjustable stands, waterproof clay, insulating tape, cable ties, and feeder hoisting grips. It exports its products to Brazil, India, Russia, the Middle East, South East Asia, etc. The company was founded in 2007 and is headquartered in Yixing, the People's Republic of China.
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 | 2,505,763 -4.74% | 2,630,326 -8.11% | 2,862,456 -0.37% | |||||||
Cost of revenue | 2,340,211 | 2,411,042 | 2,610,367 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 165,552 | 219,284 | 252,089 | |||||||
NOPBT Margin | 6.61% | 8.34% | 8.81% | |||||||
Operating Taxes | (2,877) | 32,028 | 22,430 | |||||||
Tax Rate | 14.61% | 8.90% | ||||||||
NOPAT | 168,429 | 187,256 | 229,659 | |||||||
Net income | (22,547) -60.00% | (56,362) -127.17% | 207,467 -248.87% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,694,916 | 1,685,607 | 1,265,609 | |||||||
Long-term debt | 677 | 1,641 | 2,597 | |||||||
Deferred revenue | 794 | 1,191 | 1,588 | |||||||
Other long-term liabilities | ||||||||||
Net debt | 1,146,008 | 1,150,215 | 808,459 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 668,322 | 190,677 | 47,769 | |||||||
CAPEX | (1,756) | (27,656) | (4,551) | |||||||
Cash from investing activities | 16,726 | 3,802 | (58,599) | |||||||
Cash from financing activities | (672,414) | (117,027) | (216,886) | |||||||
FCF | 20,983 | (13,604) | 5,857 | |||||||
Balance | ||||||||||
Cash | 549,358 | 536,724 | 459,272 | |||||||
Long term investments | 227 | 309 | 475 | |||||||
Excess cash | 424,297 | 405,517 | 316,624 | |||||||
Stockholders' equity | 2,532,970 | 1,764,154 | 2,341,452 | |||||||
Invested Capital | 4,793,272 | 4,772,988 | 4,508,701 | |||||||
ROIC | 3.52% | 4.03% | 5.26% | |||||||
ROCE | 3.16% | 4.22% | 5.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,791,500 | 1,791,500 | 1,791,500 | |||||||
Price | 0.32 -17.95% | 0.39 -32.76% | 0.58 -24.68% | |||||||
Market cap | 573,280 -17.95% | 698,685 -32.76% | 1,039,070 -24.68% | |||||||
EV | 2,240,224 | 2,099,327 | 2,097,790 | |||||||
EBITDA | 188,344 | 242,420 | 291,034 | |||||||
EV/EBITDA | 11.89 | 8.66 | 7.21 | |||||||
Interest | 54,520 | 61,706 | 65,366 | |||||||
Interest/NOPBT | 32.93% | 28.14% | 25.93% |