XSHE000030
Market cap1.15bUSD
Jan 14, Last price
5.05CNY
1D
4.99%
1Q
2.23%
Jan 2017
-16.80%
Name
FAWER Automotive Parts Ltd Co
Chart & Performance
Profile
FAWER Automotive Parts Limited Company manufactures and sells automotive parts and components in China. It offers chassis systems, including chassis modules, sub-frame welding assembly, shock absorbers, aluminum alloy chassis parts, coil springs, stabilizer bars, and leaf springs; thermal management systems, such as heat pump air conditioning systems, air conditioners, condensers, radiators and intercoolers, air-conditioning compressors, and electronic refrigerant valves; steering and safety products; and engine accessories comprising water and oil pumps, tanden and electromagnetic clutch water pumps, vacuum and secondary air pumps, and turbochargers. The company also provides braking and transmission products, including transmission and aluminum alloy drive shafts, and pedal and variable speed operating mechanisms; and inverters, electronic products, fasteners, and power metallurgy products. It also exports its products to the United States and Europe. The company was formerly known as Fawer Automotive Parts Company Ltd. and changed its name to FAWER Automotive Parts Limited Company in December 2007. FAWER Automotive Parts Limited Company was founded in 1998 and is based in Changchun, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 15,842,626 26.03% | 12,570,518 -2.01% | |||||||
Cost of revenue | 15,052,619 | 12,234,009 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 790,007 | 336,508 | |||||||
NOPBT Margin | 4.99% | 2.68% | |||||||
Operating Taxes | (16,231) | ||||||||
Tax Rate | |||||||||
NOPAT | 806,238 | 336,508 | |||||||
Net income | 604,141 20.55% | 501,168 -40.44% | |||||||
Dividends | (452,044) | (515,943) | |||||||
Dividend yield | 4.90% | 6.82% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 624,635 | 161,138 | |||||||
Long-term debt | 602,652 | 1,009,546 | |||||||
Deferred revenue | 458,355 | 491,596 | |||||||
Other long-term liabilities | 639,689 | 163,400 | |||||||
Net debt | (4,558,388) | (4,589,048) | |||||||
Cash flow | |||||||||
Cash from operating activities | 44,257 | 281,858 | |||||||
CAPEX | (515,711) | ||||||||
Cash from investing activities | 59,654 | ||||||||
Cash from financing activities | (479,178) | ||||||||
FCF | 648,700 | 326,019 | |||||||
Balance | |||||||||
Cash | 2,179,631 | 2,491,640 | |||||||
Long term investments | 3,606,044 | 3,268,092 | |||||||
Excess cash | 4,993,544 | 5,131,206 | |||||||
Stockholders' equity | 8,919,197 | 8,872,225 | |||||||
Invested Capital | 5,524,670 | 4,974,861 | |||||||
ROIC | 15.36% | 6.84% | |||||||
ROCE | 7.44% | 3.31% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,726,116 | 1,719,811 | |||||||
Price | 5.34 21.36% | 4.40 -40.70% | |||||||
Market cap | 9,217,459 21.81% | 7,567,168 -40.70% | |||||||
EV | 5,789,976 | 3,977,808 | |||||||
EBITDA | 1,244,003 | 806,861 | |||||||
EV/EBITDA | 4.65 | 4.93 | |||||||
Interest | 29,521 | 25,043 | |||||||
Interest/NOPBT | 3.74% | 7.44% |