XSHE
002156
Market cap4.94bUSD
Jun 16, Last price
23.30CNY
1D
0.87%
1Q
-18.82%
Jan 2017
104.75%
IPO
121.88%
Name
TongFu Microelectronics Co Ltd
Chart & Performance
Profile
Tongfu Microelectronics Co.,Ltd provides integrated circuit (IC) packaging and testing services to the semiconductor industry. It offers wafer probe, strip testing, final testing, and system level testing semiconductor testing services; test platform and engineering services for analog and mixed signal, automotive, radio frequency, high-performance calculated devices, baseband ,memory devices, LCD driver devices, SiP devices, power module devices, and integrated circuits; and test products that includes CPU, GPU, gaming consoles, and networking products. The company was formerly known as Nantong Fujitsu Microelectronics Co., Ltd. and changed its name to Tongfu Microelectronics Co.,Ltd in December 2016. Tongfu Microelectronics Co.,Ltd was founded in 1997 and is headquartered in Nantong, 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 | 22,269,283 3.92% | 21,428,577 35.52% | |||||||
Cost of revenue | 20,964,698 | 20,390,798 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,304,585 | 1,037,778 | |||||||
NOPBT Margin | 5.86% | 4.84% | |||||||
Operating Taxes | 25,714 | ||||||||
Tax Rate | 1.97% | ||||||||
NOPAT | 1,278,871 | 1,037,778 | |||||||
Net income | 169,439 -66.24% | 501,832 -47.54% | |||||||
Dividends | (723,267) | ||||||||
Dividend yield | 2.03% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 7,831,641 | 6,196,619 | |||||||
Long-term debt | 6,008,292 | 6,105,702 | |||||||
Deferred revenue | 400,819 | ||||||||
Other long-term liabilities | 431,984 | 638,358 | |||||||
Net debt | 8,846,063 | 7,577,071 | |||||||
Cash flow | |||||||||
Cash from operating activities | 4,381,026 | 3,197,950 | |||||||
CAPEX | (5,124,934) | ||||||||
Cash from investing activities | (4,956,226) | ||||||||
Cash from financing activities | 860,736 | 4,265,275 | |||||||
FCF | (196,106) | (4,054,320) | |||||||
Balance | |||||||||
Cash | 4,471,404 | 4,379,051 | |||||||
Long term investments | 522,465 | 346,200 | |||||||
Excess cash | 3,880,406 | 3,653,821 | |||||||
Stockholders' equity | 5,337,650 | 5,292,201 | |||||||
Invested Capital | 25,645,213 | 24,143,212 | |||||||
ROIC | 5.14% | 4.91% | |||||||
ROCE | 4.39% | 3.70% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,540,350 | 1,356,770 | |||||||
Price | 23.12 40.29% | 16.48 -15.18% | |||||||
Market cap | 35,612,894 59.27% | 22,359,565 -13.03% | |||||||
EV | 45,235,658 | 30,665,013 | |||||||
EBITDA | 4,852,415 | 4,019,238 | |||||||
EV/EBITDA | 9.32 | 7.63 | |||||||
Interest | 594,425 | 396,709 | |||||||
Interest/NOPBT | 45.56% | 38.23% |