XSHE000922
Market cap827mUSD
Jan 10, Last price
10.25CNY
1D
-0.77%
1Q
-0.77%
Jan 2017
-3.76%
Name
Harbin Electric Corporation Jiamusi Electric Machine Co Ltd
Chart & Performance
Profile
Harbin Electric Corporation Jiamusi Electric Machine CO.,Ltd manufactures and sells electric motors in the People's Republic of China. The company offers wind turbines, shielding products, and nuclear power products, as well as equipment. It also exports its products to 48 countries and regions. The company was formerly known as Acheng Relay Co., Ltd. and changed its name to Harbin Electric Corporation Jiamusi Electric Machine CO.,Ltd in September 2012. The company is based in Jiamusi, 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 5,320,514 48.65% | 3,579,141 17.52% | |||||||
Cost of revenue | 4,583,284 | 3,080,604 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 737,230 | 498,537 | |||||||
NOPBT Margin | 13.86% | 13.93% | |||||||
Operating Taxes | 72,638 | 40,960 | |||||||
Tax Rate | 9.85% | 8.22% | |||||||
NOPAT | 664,592 | 457,577 | |||||||
Net income | 399,382 4.75% | 381,277 78.67% | |||||||
Dividends | (101,848) | (47,928) | |||||||
Dividend yield | 1.68% | 0.91% | |||||||
Proceeds from repurchase of equity | (402,851) | (8,773) | |||||||
BB yield | 6.64% | 0.17% | |||||||
Debt | |||||||||
Debt current | 1,126,836 | 236,558 | |||||||
Long-term debt | 32,813 | 347 | |||||||
Deferred revenue | 90,460 | 11,899 | |||||||
Other long-term liabilities | 148,134 | 40,532 | |||||||
Net debt | (1,371,750) | (2,011,294) | |||||||
Cash flow | |||||||||
Cash from operating activities | 555,148 | 509,808 | |||||||
CAPEX | (177,625) | ||||||||
Cash from investing activities | 192,897 | ||||||||
Cash from financing activities | (521,258) | 168,339 | |||||||
FCF | (479,513) | 768,503 | |||||||
Balance | |||||||||
Cash | 2,463,111 | 2,191,803 | |||||||
Long term investments | 68,287 | 56,395 | |||||||
Excess cash | 2,265,373 | 2,069,242 | |||||||
Stockholders' equity | 1,992,107 | 2,194,812 | |||||||
Invested Capital | 2,871,166 | 1,191,534 | |||||||
ROIC | 32.72% | 34.64% | |||||||
ROCE | 15.14% | 15.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 590,680 | 590,398 | |||||||
Price | 10.27 14.49% | 8.97 -26.54% | |||||||
Market cap | 6,066,279 14.55% | 5,295,871 -26.22% | |||||||
EV | 4,983,831 | 3,530,984 | |||||||
EBITDA | 917,762 | 563,447 | |||||||
EV/EBITDA | 5.43 | 6.27 | |||||||
Interest | 38,865 | 713 | |||||||
Interest/NOPBT | 5.27% | 0.14% |