XHKG3800
Market cap3.81bUSD
Dec 23, Last price
1.12HKD
1D
1.82%
1Q
1.82%
Jan 2017
20.43%
IPO
-74.50%
Name
GCL Technology Holdings Ltd
Chart & Performance
Profile
GCL Technology Holdings Limited manufactures and sells polysilicon and wafers products in the People's Republic of China and internationally. It operates through three segments: Solar Material Business, Solar Farm Business, and New Energy Business. The Solar Material Business segment primarily manufactures and sells polysilicon and wafer products to companies operating in the solar industry. The Solar Farm Business segment operates and manages 18 MW solar farms located in the United States and 150 MW solar farms situated in South Africa; and 5 solar farms in the People's Republic of China. The New Energy Business segment develops, constructs, operates, and manages solar farms. The company was formerly known as GCL-Poly Energy Holdings Limited and changed its name to GCL Technology Holdings Limited in April 2022. GCL Technology Holdings Limited was incorporated in 2006 and is based in Kowloon, Hong Kong.
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 | 33,700,479 -6.21% | 35,930,485 82.41% | 19,697,978 34.73% | |||||||
Cost of revenue | 26,440,557 | 21,969,886 | 15,523,319 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,259,922 | 13,960,599 | 4,174,659 | |||||||
NOPBT Margin | 21.54% | 38.85% | 21.19% | |||||||
Operating Taxes | 974,806 | 1,880,020 | 591,036 | |||||||
Tax Rate | 13.43% | 13.47% | 14.16% | |||||||
NOPAT | 6,285,116 | 12,080,579 | 3,583,623 | |||||||
Net income | 2,510,076 -84.34% | 16,030,307 215.31% | 5,083,952 -181.07% | |||||||
Dividends | (1,439,723) | |||||||||
Dividend yield | 4.37% | |||||||||
Proceeds from repurchase of equity | (150,470) | (221,181) | 8,459,217 | |||||||
BB yield | 0.46% | 0.42% | -12.14% | |||||||
Debt | ||||||||||
Debt current | 6,419,538 | 9,596,671 | 5,923,593 | |||||||
Long-term debt | 10,173,318 | 4,003,758 | 7,461,395 | |||||||
Deferred revenue | 272,619 | 221,715 | 491,183 | |||||||
Other long-term liabilities | ||||||||||
Net debt | 853,715 | (11,313,533) | (3,954,524) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,847,718) | 7,869,071 | 1,882,306 | |||||||
CAPEX | (12,224,415) | (15,927,663) | (5,978,460) | |||||||
Cash from investing activities | (10,913,886) | (16,546,557) | 742,869 | |||||||
Cash from financing activities | 14,964,965 | 8,396,812 | 2,419,526 | |||||||
FCF | (3,986,532) | 2,333,867 | 25,231,623 | |||||||
Balance | ||||||||||
Cash | 8,517,535 | 6,892,526 | 7,125,579 | |||||||
Long term investments | 7,221,606 | 18,021,436 | 10,213,933 | |||||||
Excess cash | 14,054,117 | 23,117,438 | 16,354,613 | |||||||
Stockholders' equity | 32,996,333 | 37,568,994 | 18,123,934 | |||||||
Invested Capital | 50,982,696 | 35,502,468 | 28,592,454 | |||||||
ROIC | 14.53% | 37.70% | 8.66% | |||||||
ROCE | 10.83% | 23.18% | 9.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 26,542,451 | 26,780,738 | 24,617,761 | |||||||
Price | 1.24 -37.37% | 1.98 -30.04% | 2.83 141.88% | |||||||
Market cap | 32,912,639 -37.93% | 53,025,861 -23.89% | 69,668,264 194.83% | |||||||
EV | 39,497,047 | 48,321,500 | 72,316,534 | |||||||
EBITDA | 10,608,628 | 16,153,840 | 6,532,111 | |||||||
EV/EBITDA | 3.72 | 2.99 | 11.07 | |||||||
Interest | 417,837 | 239,507 | 1,903,142 | |||||||
Interest/NOPBT | 5.76% | 1.72% | 45.59% |