XSHE002058
Market cap231mUSD
Dec 25, Last price
11.80CNY
1D
-9.30%
1Q
33.48%
Jan 2017
-60.41%
IPO
163.50%
Name
Shanghai Welltech Automation Co Ltd
Chart & Performance
Profile
Shanghai Welltech Automation Co.,Ltd. manufactures and sells industrial automation instruments and meters in China. The company's industrial automation instruments and meters products consists pressure transmitters; home flowmeters that include ele flowmeters, vortex flowmeters, ele water meters, and ele heat meters; temperature instruments; valves; and electric actuators. It also provides system integration products; and thermal mass flowmeters, coriolis flowmeter, metal rotor flow meters, turbine flow meters, ultrasonic flow meters, throttling devices, ultrasonic liquids, and magnetic products. The company was founded in 1992 and is based in Shanghai, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 156,596 6.06% | 147,650 -39.70% | 244,870 197.45% | |||||||
Cost of revenue | 136,778 | 138,426 | 194,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 19,818 | 9,224 | 49,970 | |||||||
NOPBT Margin | 12.66% | 6.25% | 20.41% | |||||||
Operating Taxes | (1,159) | 1,837 | ||||||||
Tax Rate | 3.68% | |||||||||
NOPAT | 20,978 | 9,224 | 48,133 | |||||||
Net income | 23,779 | |||||||||
Dividends | (870) | |||||||||
Dividend yield | 0.04% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 24,023 | 42,572 | 33,186 | |||||||
Long-term debt | 6,284 | 9,497 | 16,099 | |||||||
Deferred revenue | 3,000 | 3,000 | 3,000 | |||||||
Other long-term liabilities | 3,000 | 3,000 | ||||||||
Net debt | (38,853) | (50,407) | (34,996) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (6,824) | 16,058 | 623 | |||||||
CAPEX | (6,353) | |||||||||
Cash from investing activities | (3,618) | 9,518 | ||||||||
Cash from financing activities | (24,352) | 2,168 | ||||||||
FCF | 21,769 | 36,942 | (1,588) | |||||||
Balance | ||||||||||
Cash | 53,368 | 86,099 | 67,316 | |||||||
Long term investments | 15,792 | 16,377 | 16,965 | |||||||
Excess cash | 61,330 | 95,093 | 72,038 | |||||||
Stockholders' equity | 182,313 | 202,319 | 215,226 | |||||||
Invested Capital | 154,898 | 151,131 | 186,802 | |||||||
ROIC | 13.71% | 5.46% | 31.05% | |||||||
ROCE | 9.17% | 3.79% | 19.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 143,352 | 143,448 | 143,448 | |||||||
Price | 13.92 24.62% | 11.17 -3.29% | 11.55 -11.56% | |||||||
Market cap | 1,995,456 24.54% | 1,602,318 -3.29% | 1,656,828 -11.56% | |||||||
EV | 1,999,467 | 1,593,520 | 1,659,803 | |||||||
EBITDA | 26,584 | 17,484 | 60,187 | |||||||
EV/EBITDA | 75.21 | 91.14 | 27.58 | |||||||
Interest | 1,131 | 1,760 | 1,379 | |||||||
Interest/NOPBT | 5.71% | 19.08% | 2.76% |