XHKG1385
Market cap3.55bUSD
Dec 23, Last price
15.44HKD
1D
-0.64%
1Q
53.78%
Jan 2017
163.93%
Name
Shanghai Fudan Microelectronics Group Co Ltd
Chart & Performance
Profile
Shanghai Fudan Microelectronics Group Company Limited designs, develops, and sells integrated circuit products and integrated circuit product testing services in Mainland China and internationally. It offers security and identification products, including sensors, contact and contactless memory ICs, HF RFID and NFC tag ICs, NFC channel ICs, contactless CPU cards, chips, contact dual interface, CPU card chips, secured encryption chips, and HF reader chips. The company also provides smart meters ASIC chips, ultra-low general-purpose MCU, and ePLC solutions; NVM products, such as EEPROM, SPI NOR flash, SPI and parallel NAND flash, and ASNVM; and specific analog circuits. In addition, it offers bank cards, smart meters, social security cards, smart transportation cards, and ePLC solutions; and issuance and validation services. Further, the company provides chip testing services and products. The company was formerly known as Shanghai Fudan Microelectronics Company Limited. Shanghai Fudan Microelectronics Group Company Limited was incorporated in 1998 and is headquartered in Shanghai, 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 | 3,536,259 -0.07% | 3,538,909 37.31% | 2,577,262 54.78% | |||||||
Cost of revenue | 2,617,456 | 2,066,567 | 1,952,759 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 918,803 | 1,472,342 | 624,503 | |||||||
NOPBT Margin | 25.98% | 41.60% | 24.23% | |||||||
Operating Taxes | 2,992 | 4,246 | 14,125 | |||||||
Tax Rate | 0.33% | 0.29% | 2.26% | |||||||
NOPAT | 915,811 | 1,468,096 | 610,378 | |||||||
Net income | 719,494 -33.18% | 1,076,843 109.31% | 514,467 287.20% | |||||||
Dividends | (136,933) | |||||||||
Dividend yield | 1.17% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 966,200 | 69,181 | 44,933 | |||||||
Long-term debt | 590,585 | 81,507 | 108,484 | |||||||
Deferred revenue | 14,683 | 16,548 | 24,216 | |||||||
Other long-term liabilities | 1 | 1 | 1 | |||||||
Net debt | 445,250 | (1,239,239) | (1,039,178) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 321,285 | 602,205 | ||||||||
CAPEX | (850,933) | |||||||||
Cash from investing activities | (731,597) | |||||||||
Cash from financing activities | 1,310,271 | 504,587 | 718,806 | |||||||
FCF | (1,417,570) | 19,407 | 90,434 | |||||||
Balance | ||||||||||
Cash | 1,033,551 | 1,270,996 | 1,192,595 | |||||||
Long term investments | 77,985 | 118,931 | ||||||||
Excess cash | 934,723 | 1,212,982 | 1,063,732 | |||||||
Stockholders' equity | 4,121,899 | 3,489,431 | 2,066,965 | |||||||
Invested Capital | 6,559,636 | 4,048,345 | 2,413,341 | |||||||
ROIC | 17.27% | 45.44% | 29.37% | |||||||
ROCE | 12.25% | 27.96% | 17.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 827,005 | 821,368 | 745,678 | |||||||
Price | 14.10 -52.20% | 29.50 16.14% | 25.40 83.79% | |||||||
Market cap | 11,660,771 -51.88% | 24,230,352 27.93% | 18,940,231 97.33% | |||||||
EV | 12,764,746 | 23,613,052 | 18,127,710 | |||||||
EBITDA | 1,162,020 | 1,650,984 | 837,695 | |||||||
EV/EBITDA | 10.98 | 14.30 | 21.64 | |||||||
Interest | 27,986 | 4,355 | 4,528 | |||||||
Interest/NOPBT | 3.05% | 0.30% | 0.72% |