XSHE002214
Market cap910mUSD
Jan 13, Last price
11.23CNY
1D
-0.27%
1Q
-9.36%
Jan 2017
21.95%
IPO
128.79%
Name
Zhe Jiang Dali Technology Co Ltd
Chart & Performance
Profile
Zhe Jiang Dali Technology Co.,Ltd develops uncooled infrared focal plane detectors, infrared thermal imaging systems, intelligent inspection robots, and inertial navigation photoelectric products in the People's Republic of China. The company offers uncooled focal plane detectors; infrared camera movement components; handheld and online temperature infrared cameras; temperature infrared monitoring systems; and special infrared cameras. The company's products are used in defense, power, petrochemical, security, and other industries. Zhe Jiang Dali Technology Co.,Ltd was founded in 1984 and is headquartered in Hangzhou, the People's Republic of 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 | 254,550 -36.49% | 400,783 -50.24% | |||||||
Cost of revenue | 466,019 | 508,739 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (211,469) | (107,955) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (7,943) | ||||||||
Tax Rate | |||||||||
NOPAT | (203,526) | (107,955) | |||||||
Net income | (292,278) | ||||||||
Dividends | (29,857) | (47,387) | |||||||
Dividend yield | 0.44% | 0.61% | |||||||
Proceeds from repurchase of equity | (30,076) | (1) | |||||||
BB yield | 0.44% | 0.00% | |||||||
Debt | |||||||||
Debt current | 42,352 | 63,081 | |||||||
Long-term debt | 188,823 | 48,528 | |||||||
Deferred revenue | 11,114 | ||||||||
Other long-term liabilities | 5,159 | 1,887 | |||||||
Net debt | (46,351) | (393,779) | |||||||
Cash flow | |||||||||
Cash from operating activities | (156,403) | ||||||||
CAPEX | (125,319) | ||||||||
Cash from investing activities | 133,069 | ||||||||
Cash from financing activities | 68,849 | 6,791 | |||||||
FCF | (196,126) | (136,297) | |||||||
Balance | |||||||||
Cash | 274,530 | 500,723 | |||||||
Long term investments | 2,996 | 4,666 | |||||||
Excess cash | 264,799 | 485,349 | |||||||
Stockholders' equity | 935,250 | 1,384,870 | |||||||
Invested Capital | 1,932,375 | 1,944,254 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 596,486 | 594,358 | |||||||
Price | 11.47 -12.58% | 13.12 -33.54% | |||||||
Market cap | 6,841,699 -12.26% | 7,797,976 -33.71% | |||||||
EV | 6,795,348 | 7,404,197 | |||||||
EBITDA | (175,229) | (74,894) | |||||||
EV/EBITDA | |||||||||
Interest | 5,706 | 1,803 | |||||||
Interest/NOPBT |