XSHE002009
Market cap720mUSD
Jan 10, Last price
13.14CNY
1D
-1.79%
1Q
12.98%
Jan 2017
-9.19%
Name
Miracle Automation Engineering Co Ltd
Chart & Performance
Profile
Miracle Automation Engineering Co.Ltd provides intelligent equipment solutions and services in China and internationally. The company offers equipment for automobile manufacturing, intelligent storage, scrapped vehicle recycling, lithium battery recycling, new energy engineering, heavy industry manufacturing, and other industrial fields. It also provides consulting, design, manufacturing, installation, and intelligent maintenance services for automatic production system for automotive manufacturing, automatic storage, airport logistics, tyre manufacturing, machine tool manufacturing, power battery manufacturing, aviation manufacturing, etc. industries. In addition, the company engages in the recycling and dismantling of scrapped and end of life vehicles; remanufacturing of core automobile parts and components; and recycling and dismantling of power battery, step utilization, element recovery, etc. Further, it provides precision casting, precision processing, and integrated assembly services, as well as casting parts for wind power, nuclear power, gas turbine, reducer and other industries. The company was formerly known as Jiangsu Miracle Logistics System Engineering Co., Ltd. and changed its name to Miracle Automation Engineering Co.Ltd in April 2013. Miracle Automation Engineering Co.Ltd was founded in 1984 and is based in Wuxi, 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 | 3,616,203 -16.89% | 4,351,216 15.16% | |||||||
Cost of revenue | 3,840,085 | 3,935,788 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (223,882) | 415,429 | |||||||
NOPBT Margin | 9.55% | ||||||||
Operating Taxes | (62,292) | 25,303 | |||||||
Tax Rate | 6.09% | ||||||||
NOPAT | (161,589) | 390,125 | |||||||
Net income | 197,693 31.23% | ||||||||
Dividends | (81,818) | (11,379) | |||||||
Dividend yield | 1.43% | 0.22% | |||||||
Proceeds from repurchase of equity | (32,261) | ||||||||
BB yield | 0.56% | ||||||||
Debt | |||||||||
Debt current | 1,524,681 | 1,968,712 | |||||||
Long-term debt | 538,371 | 520,209 | |||||||
Deferred revenue | 54,802 | ||||||||
Other long-term liabilities | 44,145 | 1,000 | |||||||
Net debt | 745,497 | 1,255,366 | |||||||
Cash flow | |||||||||
Cash from operating activities | 414,372 | ||||||||
CAPEX | (271,041) | ||||||||
Cash from investing activities | 19,524 | ||||||||
Cash from financing activities | 589,389 | ||||||||
FCF | 399,559 | (117,791) | |||||||
Balance | |||||||||
Cash | 978,383 | 1,009,974 | |||||||
Long term investments | 339,174 | 223,580 | |||||||
Excess cash | 1,136,746 | 1,015,993 | |||||||
Stockholders' equity | 1,169,712 | 1,729,237 | |||||||
Invested Capital | 3,125,743 | 3,787,596 | |||||||
ROIC | 11.25% | ||||||||
ROCE | 8.64% | ||||||||
EV | |||||||||
Common stock shares outstanding | 380,719 | 370,284 | |||||||
Price | 15.08 6.50% | 14.16 -41.39% | |||||||
Market cap | 5,741,246 9.50% | 5,243,228 -41.05% | |||||||
EV | 6,559,861 | 6,608,411 | |||||||
EBITDA | (75,308) | 546,128 | |||||||
EV/EBITDA | 12.10 | ||||||||
Interest | 103,131 | 86,787 | |||||||
Interest/NOPBT | 20.89% |