XSHE000837
Market cap1.30bUSD
Jan 15, Last price
9.45CNY
1D
8.20%
1Q
16.56%
Jan 2017
12.03%
Name
Qinchuan Machine Tool & Tool Group Share Co Ltd
Chart & Performance
Profile
Qinchuan Machine Tool & Tool Group Share Co., Ltd. develops, produces, and sells precision CNC machine tools and cutting tools in China. The company offers CNC machine tools, such as lathes, grinding machines, machining centers, specialty machines, and plastics machinery; and components and precision parts comprising gear parts and gearboxes, hydraulics parts and systems, iron castings, and meters and gauges. It also provides tooling and fixtures, including gear cutting tools, broaching cutters, special cutting tools, special milling cutters, measuring gauges, and thread cutters; and measuring equipment, which include gear measuring machines, and camshaft and crankshaft measuring machines. The company was founded in 1965 and is based in Baoji, 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 | 3,761,103 -8.29% | 4,101,091 -18.83% | |||||||
Cost of revenue | 3,596,456 | 3,697,106 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 164,648 | 403,985 | |||||||
NOPBT Margin | 4.38% | 9.85% | |||||||
Operating Taxes | 7,210 | ||||||||
Tax Rate | 4.38% | ||||||||
NOPAT | 157,437 | 403,985 | |||||||
Net income | 52,258 -81.00% | 275,015 -2.07% | |||||||
Dividends | (64,826) | ||||||||
Dividend yield | 0.64% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 794,049 | 744,751 | |||||||
Long-term debt | 301,151 | 455,466 | |||||||
Deferred revenue | 527,708 | 494,004 | |||||||
Other long-term liabilities | 235,053 | 186,983 | |||||||
Net debt | (1,087,621) | (68,701) | |||||||
Cash flow | |||||||||
Cash from operating activities | 143,944 | 99,076 | |||||||
CAPEX | (294,907) | ||||||||
Cash from investing activities | (282,595) | ||||||||
Cash from financing activities | 1,055,590 | ||||||||
FCF | (216,681) | 178,226 | |||||||
Balance | |||||||||
Cash | 2,138,294 | 1,229,775 | |||||||
Long term investments | 44,527 | 39,143 | |||||||
Excess cash | 1,994,766 | 1,063,863 | |||||||
Stockholders' equity | 3,359,025 | 3,195,880 | |||||||
Invested Capital | 5,248,349 | 4,874,051 | |||||||
ROIC | 3.11% | 8.69% | |||||||
ROCE | 2.27% | 6.78% | |||||||
EV | |||||||||
Common stock shares outstanding | 944,997 | 899,371 | |||||||
Price | 10.75 11.86% | 9.61 -4.95% | |||||||
Market cap | 10,158,713 17.54% | 8,642,954 -4.95% | |||||||
EV | 9,698,625 | 9,192,999 | |||||||
EBITDA | 362,802 | 585,398 | |||||||
EV/EBITDA | 26.73 | 15.70 | |||||||
Interest | 32,990 | 41,939 | |||||||
Interest/NOPBT | 20.04% | 10.38% |