XSHE
002003
Market cap1.76bUSD
Jul 28, Last price
10.98CNY
1D
-2.05%
1Q
-3.26%
Jan 2017
68.34%
IPO
685.91%
Name
Zhejiang Weixing Industrial Development Co Ltd
Chart & Performance
Profile
Zhejiang Weixing Industrial Development Co., Ltd. engages in research and development, production, and sale of clothing accessories in China and internationally. Its products include buttons, zippers, metal parts, and other clothing accessories used in clothing, textile, garment, and other supporting industries. The company is based in Linhai, China. Zhejiang Weixing Industrial Development Co., Ltd. is a subsidiary of Weixing Group Co., Ltd.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 4,674,423 19.66% | 3,906,516 7.67% | 3,628,070 8.12% | |||||||
Cost of revenue | 3,156,725 | 2,893,187 | 2,751,117 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,517,698 | 1,013,329 | 876,952 | |||||||
NOPBT Margin | 32.47% | 25.94% | 24.17% | |||||||
Operating Taxes | 140,000 | 109,093 | 92,846 | |||||||
Tax Rate | 9.22% | 10.77% | 10.59% | |||||||
NOPAT | 1,377,698 | 904,235 | 784,107 | |||||||
Net income | 700,335 25.48% | 558,105 14.21% | 488,646 8.92% | |||||||
Dividends | (399,336) | (398,925) | ||||||||
Dividend yield | 3.50% | 3.98% | ||||||||
Proceeds from repurchase of equity | (29) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 711,692 | 540,508 | 676,208 | |||||||
Long-term debt | 28,583 | 164,648 | 238,449 | |||||||
Deferred revenue | 99,902 | 77,064 | 64,198 | |||||||
Other long-term liabilities | 1 | |||||||||
Net debt | (367,616) | (813,493) | (98,526) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,089,909 | 687,642 | 794,810 | |||||||
CAPEX | (671,237) | |||||||||
Cash from investing activities | (657,713) | |||||||||
Cash from financing activities | 541,443 | 62,270 | ||||||||
FCF | 978,699 | 309,291 | 370,522 | |||||||
Balance | ||||||||||
Cash | 1,107,892 | 1,415,149 | 821,346 | |||||||
Long term investments | 1 | 103,500 | 191,838 | |||||||
Excess cash | 874,171 | 1,323,323 | 831,780 | |||||||
Stockholders' equity | 2,197,163 | 2,306,062 | 2,431,151 | |||||||
Invested Capital | 4,351,412 | 3,808,059 | 3,020,622 | |||||||
ROIC | 33.77% | 26.48% | 28.12% | |||||||
ROCE | 28.92% | 19.66% | 22.40% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,126,658 | 1,053,028 | 990,835 | |||||||
Price | 14.17 30.60% | 10.85 7.21% | 10.12 2.62% | |||||||
Market cap | 15,964,742 39.73% | 11,425,358 13.94% | 10,027,250 1.12% | |||||||
EV | 15,642,463 | 10,645,158 | 9,965,638 | |||||||
EBITDA | 1,806,318 | 1,257,528 | 1,102,966 | |||||||
EV/EBITDA | 8.66 | 8.47 | 9.04 | |||||||
Interest | 32,503 | 42,992 | 25,999 | |||||||
Interest/NOPBT | 2.14% | 4.24% | 2.96% |