XSHE002046
Market cap874mUSD
Jan 13, Last price
12.19CNY
1D
-1.06%
1Q
8.45%
Jan 2017
3.74%
IPO
341.67%
Name
Sinomach Precision Industry Co Ltd
Chart & Performance
Profile
Sinomach Precision Industry Co., Ltd. researches, develops, manufactures, and sells bearings and related parts in China. It offers ordinary and consolidated abrasives; super hard material products; coated abrasives; and testing and industry specific equipment. It serves aerospace, automotive and rail transportation, energy and environmental protection, marine weapons, machine tools, petrochemicals, electronics, metallurgy, construction, and other industries. The company was formerly known as Luoyang Bearing Science & Technology Co.,Ltd and changed its name to Sinomach Precision Industry Co., Ltd. in December 2020. Sinomach Precision Industry Co., Ltd. was founded in 2001 and is based in Zhengzhou, 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 | 2,783,725 -18.98% | 3,435,996 3.25% | |||||||
Cost of revenue | 2,146,588 | 2,900,467 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 637,138 | 535,529 | |||||||
NOPBT Margin | 22.89% | 15.59% | |||||||
Operating Taxes | 35,063 | 15,874 | |||||||
Tax Rate | 5.50% | 2.96% | |||||||
NOPAT | 602,075 | 519,655 | |||||||
Net income | 258,805 10.96% | 233,249 83.11% | |||||||
Dividends | (120,493) | ||||||||
Dividend yield | 1.98% | ||||||||
Proceeds from repurchase of equity | (2,911) | ||||||||
BB yield | 0.05% | ||||||||
Debt | |||||||||
Debt current | 288,681 | 691,873 | |||||||
Long-term debt | 484,840 | 161,784 | |||||||
Deferred revenue | 91,380 | 122,815 | |||||||
Other long-term liabilities | 38,825 | 39,330 | |||||||
Net debt | (110,938) | 17,158 | |||||||
Cash flow | |||||||||
Cash from operating activities | 364,492 | 291,388 | |||||||
CAPEX | (213,127) | ||||||||
Cash from investing activities | (201,544) | ||||||||
Cash from financing activities | (116,894) | ||||||||
FCF | 519,246 | 356,161 | |||||||
Balance | |||||||||
Cash | 830,696 | 746,836 | |||||||
Long term investments | 53,763 | 89,663 | |||||||
Excess cash | 745,273 | 664,699 | |||||||
Stockholders' equity | 1,653,258 | 2,042,122 | |||||||
Invested Capital | 3,509,716 | 3,486,362 | |||||||
ROIC | 17.21% | 15.14% | |||||||
ROCE | 14.85% | 12.79% | |||||||
EV | |||||||||
Common stock shares outstanding | 526,026 | 525,412 | |||||||
Price | 11.55 4.34% | 11.07 -25.60% | |||||||
Market cap | 6,075,600 4.46% | 5,816,310 -25.45% | |||||||
EV | 6,068,667 | 5,930,882 | |||||||
EBITDA | 795,505 | 691,282 | |||||||
EV/EBITDA | 7.63 | 8.58 | |||||||
Interest | 26,985 | 30,188 | |||||||
Interest/NOPBT | 4.24% | 5.64% |