XSHE002139
Market cap2.27bUSD
Jan 16, Last price
13.89CNY
1D
0.65%
1Q
25.70%
Jan 2017
136.94%
IPO
279.20%
Name
Shenzhen Topband Co Ltd
Chart & Performance
Profile
Shenzhen Topband Co., Ltd. researches, develops, produces, and sells intelligent control system solutions worldwide. The company provides diversified customized solutions for home appliances, tools, industry, and new energy applications. It also offers customized product concepts, design, development, manufacturing, and delivery services for master and power control, motor drive and control, and display control of home appliances; and for electronic controls, motors and batteries, and product forms that comprise controllers, modules, and complete machines. In addition, the company provides products and system solutions, such as inverters, battery cells, battery management and control, battery packs, battery swap cabinets, PACK, and motor controls for communication base stations, household energy storage, motorcycles and tricycles, other special vehicles, new energy vehicles, and Internet of Things. Further, it offers step and servo drives, and control products; and controllers, drivers, and motors used in 3C electronics, robotics, medical and semiconductor equipment, textile and packaging machinery, etc. The company was founded in 1996 and is headquartered 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 | 8,992,342 1.32% | 8,875,099 14.27% | |||||||
Cost of revenue | 8,507,703 | 8,025,808 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 484,639 | 849,291 | |||||||
NOPBT Margin | 5.39% | 9.57% | |||||||
Operating Taxes | 16,736 | 51,508 | |||||||
Tax Rate | 3.45% | 6.06% | |||||||
NOPAT | 467,903 | 797,783 | |||||||
Net income | 515,514 -11.58% | 583,000 3.19% | |||||||
Dividends | (75,861) | (62,713) | |||||||
Dividend yield | 0.62% | 0.48% | |||||||
Proceeds from repurchase of equity | (221,264) | ||||||||
BB yield | 1.80% | ||||||||
Debt | |||||||||
Debt current | 323,763 | 358,708 | |||||||
Long-term debt | 560,607 | 728,722 | |||||||
Deferred revenue | 13,370 | ||||||||
Other long-term liabilities | 11,146 | ||||||||
Net debt | (1,505,130) | (658,556) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,465,948 | 491,055 | |||||||
CAPEX | (796,916) | ||||||||
Cash from investing activities | (1,159,178) | ||||||||
Cash from financing activities | (233,183) | ||||||||
FCF | 710,828 | 97,251 | |||||||
Balance | |||||||||
Cash | 2,207,155 | 1,745,986 | |||||||
Long term investments | 182,346 | ||||||||
Excess cash | 1,939,883 | 1,302,231 | |||||||
Stockholders' equity | 4,038,015 | 3,700,070 | |||||||
Invested Capital | 5,263,802 | 5,458,357 | |||||||
ROIC | 8.73% | 16.03% | |||||||
ROCE | 6.66% | 12.47% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,257,351 | 1,267,392 | |||||||
Price | 9.75 -5.98% | 10.37 -44.52% | |||||||
Market cap | 12,259,174 -6.72% | 13,142,854 -41.50% | |||||||
EV | 10,838,725 | 12,577,579 | |||||||
EBITDA | 805,292 | 1,112,422 | |||||||
EV/EBITDA | 13.46 | 11.31 | |||||||
Interest | 40,319 | 35,263 | |||||||
Interest/NOPBT | 8.32% | 4.15% |