XHKG8249
Market cap5mUSD
Dec 18, Last price
0.08HKD
Name
ZHEJIANG RUYN INTLLGNT CNTRL TECH CO LTD
Chart & Performance
Profile
Zhejiang RuiYuan Intelligent Control Technology Company Limited designs, manufactures, and sells computer numerical control machine tools optical and mechanical products primarily in the People's Republic of China. It is also involved in the original equipment manufacturing and electronic subassembly activities; trading of electronic components; and sale of controller systems for electronic equipment and electronic components, and subassembly for electronic appliances. The company was formerly known as Ningbo WanHao Holdings Company Limited and changed its name to Zhejiang RuiYuan Intelligent Control Technology Company Limited in January 2017. The company is headquartered in Yuyao, China. Zhejiang RuiYuan Intelligent Control Technology Company Limited is a subsidiary of Zhejiang Ruiyuan Intelligent Robot Company Limited.
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 | 21,783 -32.38% | 32,213 -11.84% | 36,540 1.90% | |||||||
Cost of revenue | 23,035 | 30,294 | 36,696 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,252) | 1,919 | (156) | |||||||
NOPBT Margin | 5.96% | |||||||||
Operating Taxes | 123 | 45 | ||||||||
Tax Rate | 6.41% | |||||||||
NOPAT | (1,252) | 1,796 | (201) | |||||||
Net income | (3,514) -24.14% | (4,632) 14.82% | (4,034) -52.52% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,000 | 37,720 | 12,315 | |||||||
Long-term debt | 31,269 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 46,108 | (31,269) | ||||||||
Net debt | (10,768) | 23,059 | 32,881 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,943) | 8,533 | (1,177) | |||||||
CAPEX | (179) | |||||||||
Cash from investing activities | (179) | |||||||||
Cash from financing activities | 2,050 | (4,575) | 1,912 | |||||||
FCF | 37,987 | 12,292 | (3,435) | |||||||
Balance | ||||||||||
Cash | 12,768 | 14,661 | 10,703 | |||||||
Long term investments | ||||||||||
Excess cash | 11,679 | 13,050 | 8,876 | |||||||
Stockholders' equity | (77,612) | (74,098) | (69,178) | |||||||
Invested Capital | 27,465 | 63,114 | 68,711 | |||||||
ROIC | 2.72% | |||||||||
ROCE | 2.50% | 33.40% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 500,000 | 500,000 | 500,000 | |||||||
Price | 0.07 -20.73% | 0.08 -26.79% | 0.11 45.45% | |||||||
Market cap | 32,500 -20.73% | 41,000 -26.79% | 56,000 45.45% | |||||||
EV | 21,732 | 64,059 | 88,881 | |||||||
EBITDA | (1,195) | 1,976 | (104) | |||||||
EV/EBITDA | 32.42 | |||||||||
Interest | 2,280 | 6,451 | 5,348 | |||||||
Interest/NOPBT | 336.16% |