XSHE002023
Market cap1.01bUSD
Jan 14, Last price
9.95CNY
1D
4.41%
1Q
-5.24%
Jan 2017
-28.11%
Name
Sichuan Haite High-tech Co Ltd
Chart & Performance
Profile
Sichuan Haite High-tech Co., Ltd. provides aircraft airborne equipment maintenance services in China. It is also involved in aviation technology research and development, aviation product manufacturing, aviation training, aviation material maintenance, microelectronics, gas turbine engineering, and leasing activities. The company was founded in 1991 is based in Chengdu, 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 | 1,053,439 15.81% | 909,653 8.19% | |||||||
Cost of revenue | 772,736 | 661,608 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 280,703 | 248,045 | |||||||
NOPBT Margin | 26.65% | 27.27% | |||||||
Operating Taxes | 27,977 | 13,528 | |||||||
Tax Rate | 9.97% | 5.45% | |||||||
NOPAT | 252,726 | 234,517 | |||||||
Net income | 46,836 2,034.13% | 2,195 -99.70% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 684,114 | 430,677 | |||||||
Long-term debt | 1,781,100 | 1,584,491 | |||||||
Deferred revenue | 46,278 | ||||||||
Other long-term liabilities | 37,958 | 1 | |||||||
Net debt | 188,849 | (154,666) | |||||||
Cash flow | |||||||||
Cash from operating activities | 338,109 | 478,030 | |||||||
CAPEX | (580,998) | ||||||||
Cash from investing activities | (691,329) | ||||||||
Cash from financing activities | 261,965 | ||||||||
FCF | (299,084) | 326,429 | |||||||
Balance | |||||||||
Cash | 620,329 | 628,130 | |||||||
Long term investments | 1,656,036 | 1,541,705 | |||||||
Excess cash | 2,223,693 | 2,124,352 | |||||||
Stockholders' equity | 2,293,658 | 2,537,148 | |||||||
Invested Capital | 4,507,746 | 4,101,212 | |||||||
ROIC | 5.87% | 5.61% | |||||||
ROCE | 4.15% | 3.96% | |||||||
EV | |||||||||
Common stock shares outstanding | 741,080 | 740,860 | |||||||
Price | 9.11 10.16% | 8.27 -39.24% | |||||||
Market cap | 6,751,238 10.19% | 6,126,914 -39.49% | |||||||
EV | 6,954,034 | 5,988,813 | |||||||
EBITDA | 484,702 | 449,438 | |||||||
EV/EBITDA | 14.35 | 13.33 | |||||||
Interest | 89,232 | 87,816 | |||||||
Interest/NOPBT | 31.79% | 35.40% |