XSHE002179
Market cap10bUSD
Dec 24, Last price
38.74CNY
1D
-0.03%
1Q
2.51%
Jan 2017
152.57%
IPO
880.86%
Name
AVIC Jonhon Optronic Technology Co Ltd
Chart & Performance
Profile
AVIC Jonhon Optronic Technology Co.,Ltd. engages in the research and development of optical, electrical, and liquid connection technologies and equipment in China. It offers outdoor fiber, outdoor power supply, low frequency signal, RF, board-to-board power supply, board-to-board high speed, I/O power supply and other interconnect solutions for wireless base stations; data exchange, power distribution, board-to-board power supply, integrated cabling, cooling systems, and other interconnect solutions for data centers; high voltage interconnect solutions for Electric Vehicle, including high voltage harnesses, high voltage connectors, and signal connectors for high voltage equipment; and magnetic resonance and ultrasonic equipment, x-ray, monitor device, laser beauty equipment, surgical robot, and other interconnection solutions. The company also provide railway signals, jumper and motor systems, traction and network systems, garage and steering systems, and brake and signal systems; power transmission and transformation products, such as optical fibers, jumpers, tail cables and special optical fibers, jumpers, tail cables for smart substations, protection device interface connectors and components, and connectors and components for the interface of standardized switchgear protection devices; connectors and cable assemblies, aviation plug self-sealing technology, and interconnection solutions for power distribution systems; land resource exploration, ocean resource exploration, drilling, drive, logging, perforating, and pipeline inspection equipment for petroleum industry; and optical, electrical, fluid and integrated interconnection solutions for aviation, aerospace, ships, electronics, communication, and other fields. The company was formerly known as China Aviation Optical-Electrical Technology Co., Ltd. and changed its name to AVIC Jonhon Optronic Technology Co.,Ltd. in July 2016. AVIC Jonhon Optronic Technology Co.,Ltd. is headquartered in Luoyang, 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 | 20,074,440 26.75% | 15,838,117 23.09% | 12,866,863 24.86% | |||||||
Cost of revenue | 15,244,364 | 12,187,176 | 10,066,789 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,830,076 | 3,650,941 | 2,800,074 | |||||||
NOPBT Margin | 24.06% | 23.05% | 21.76% | |||||||
Operating Taxes | 198,004 | 153,013 | 141,742 | |||||||
Tax Rate | 4.10% | 4.19% | 5.06% | |||||||
NOPAT | 4,632,071 | 3,497,928 | 2,658,332 | |||||||
Net income | 3,339,290 22.86% | 2,717,983 36.51% | 1,990,997 38.35% | |||||||
Dividends | (636,533) | (427,941) | ||||||||
Dividend yield | 0.53% | 0.39% | ||||||||
Proceeds from repurchase of equity | (3,579) | (1) | ||||||||
BB yield | 0.00% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 617,804 | 1,142,207 | 375,054 | |||||||
Long-term debt | 734,285 | 180,366 | 785,017 | |||||||
Deferred revenue | 179,746 | 213,103 | 203,841 | |||||||
Other long-term liabilities | 246,604 | 218,697 | 52,089 | |||||||
Net debt | (8,905,781) | (8,867,392) | (7,335,041) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,134,587 | 2,118,032 | 2,061,859 | |||||||
CAPEX | (2,393,678) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | (803,105) | 829,778 | 2,740,428 | |||||||
FCF | 1,554,492 | 2,295,069 | 1,510,386 | |||||||
Balance | ||||||||||
Cash | 9,887,293 | 9,953,274 | 8,304,668 | |||||||
Long term investments | 370,577 | 236,690 | 190,444 | |||||||
Excess cash | 9,254,148 | 9,398,058 | 7,851,768 | |||||||
Stockholders' equity | 13,541,473 | 11,622,126 | 9,862,308 | |||||||
Invested Capital | 14,283,973 | 10,653,164 | 9,353,591 | |||||||
ROIC | 37.15% | 34.97% | 31.18% | |||||||
ROCE | 20.39% | 18.09% | 16.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,138,514 | 2,692,098 | 1,986,305 | |||||||
Price | 39.00 -12.22% | 44.43 -19.59% | 55.25 28.45% | |||||||
Market cap | 83,402,064 -30.27% | 119,611,988 8.99% | 109,748,789 30.52% | |||||||
EV | 76,014,438 | 111,844,999 | 103,385,796 | |||||||
EBITDA | 5,266,790 | 3,993,613 | 3,067,545 | |||||||
EV/EBITDA | 14.43 | 28.01 | 33.70 | |||||||
Interest | 46,459 | 37,911 | 42,354 | |||||||
Interest/NOPBT | 0.96% | 1.04% | 1.51% |