XSHE002138
Market cap3.25bUSD
Jan 17, Last price
30.24CNY
1D
2.54%
1Q
4.82%
Jan 2017
74.70%
IPO
276.12%
Name
Shenzhen Sunlord Electronics Co Ltd
Chart & Performance
Profile
Shenzhen Sunlord Electronics Co.,Ltd. operates as a technology developer for the passive component industry worldwide. It offers planar electronic and wire wound electronic transformers; coils/inductors, such as metal alloy multilayer chip power inductor/MPM, wire wound SMD power inductors/WPL series, wire wound SMD power inductors/WPN series; fine ceramic products, including zirconia fingerprint identification sensor covers and zirconia back covers; and customized components comprises wireless charging coil assemblies, NFC products, through-hole boards, and HDI boards. The company also provides chip temperature sensing NTC thermistors and sensors, and chip polymer PTC thermistors; EMC components consisting of multilayer chip ferrite beads, wire wound chip ferrite beads, chip 3-terminal filters, and common mode filters; circuit protection components, including multilayer varistors, glass ceramic ESD suppressors, and leaded varistors for voltage surge suppressions; RF components; and solid tantalum chip capacitors and solid niobium oxide chip capacitors. Its products applications include communications, consumer electronics, computers, automotive electronics, new energy, network equipment, industry electronics, and other fields. Shenzhen Sunlord Electronics Co.,Ltd. was founded in 2000 and is based in Shenzhen, 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 | 5,040,424 18.93% | 4,238,210 -7.41% | |||||||
Cost of revenue | 3,799,103 | 3,348,149 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,241,321 | 890,060 | |||||||
NOPBT Margin | 24.63% | 21.00% | |||||||
Operating Taxes | 99,731 | 52,234 | |||||||
Tax Rate | 8.03% | 5.87% | |||||||
NOPAT | 1,141,590 | 837,827 | |||||||
Net income | 640,530 47.98% | 432,839 -44.83% | |||||||
Dividends | (158,659) | (240,062) | |||||||
Dividend yield | 0.74% | 1.16% | |||||||
Proceeds from repurchase of equity | (35,788) | ||||||||
BB yield | 0.17% | ||||||||
Debt | |||||||||
Debt current | 1,627,091 | 1,046,184 | |||||||
Long-term debt | 2,143,849 | 2,002,599 | |||||||
Deferred revenue | 160,105 | ||||||||
Other long-term liabilities | 195,314 | ||||||||
Net debt | 2,766,716 | 2,424,548 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,144,486 | 1,064,088 | |||||||
CAPEX | (1,100,829) | ||||||||
Cash from investing activities | (1,174,782) | ||||||||
Cash from financing activities | 346,287 | 413,670 | |||||||
FCF | 186,068 | (483,567) | |||||||
Balance | |||||||||
Cash | 778,838 | 458,413 | |||||||
Long term investments | 225,386 | 165,824 | |||||||
Excess cash | 752,203 | 412,326 | |||||||
Stockholders' equity | 4,864,695 | 4,347,982 | |||||||
Invested Capital | 9,739,701 | 8,851,992 | |||||||
ROIC | 12.28% | 10.26% | |||||||
ROCE | 11.50% | 9.32% | |||||||
EV | |||||||||
Common stock shares outstanding | 790,778 | 793,295 | |||||||
Price | 27.01 3.17% | 26.18 -31.43% | |||||||
Market cap | 21,358,904 2.84% | 20,768,468 -32.06% | |||||||
EV | 24,701,536 | 23,733,807 | |||||||
EBITDA | 1,782,465 | 1,380,922 | |||||||
EV/EBITDA | 13.86 | 17.19 | |||||||
Interest | 89,182 | 83,658 | |||||||
Interest/NOPBT | 7.18% | 9.40% |