XSHE002248
Market cap332mUSD
Jan 02, Last price
7.90CNY
1D
1.41%
1Q
11.58%
Jan 2017
-31.48%
IPO
11.23%
Name
Weihai Huadong Automation Co Ltd
Chart & Performance
Profile
Weihai Huadong Automation Co., Ltd develops, manufactures, and sells CNC systems, CNC machine tools, and related parts in China. It provides cutting tools, hand tools, metal cutting machine tools, machine tool accessories, hydraulic parts, pneumatic components, electric tools, motors, electrical components, and industrial automation instruments. Its products also include cylindrical grinding machines; universal radial milling machines; dynamic and static pressure spindles; surface grinders; vertical and horizontal milling machines; gantry grinding and milling machines; milling machines; and functional accessories. The company was founded in 2002 and is based in Weihai, 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 | 277,474 9.04% | 254,463 -19.24% | |||||||
Cost of revenue | 258,679 | 225,180 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 18,795 | 29,283 | |||||||
NOPBT Margin | 6.77% | 11.51% | |||||||
Operating Taxes | 335 | 3,057 | |||||||
Tax Rate | 1.78% | 10.44% | |||||||
NOPAT | 18,461 | 26,226 | |||||||
Net income | (16,242) -290.05% | 8,546 -24.39% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 105,000 | 140,000 | |||||||
Long-term debt | 68,019 | ||||||||
Deferred revenue | 17,788 | 18,938 | |||||||
Other long-term liabilities | 11,944 | 40,932 | |||||||
Net debt | 119,800 | 95,540 | |||||||
Cash flow | |||||||||
Cash from operating activities | 52,939 | ||||||||
CAPEX | (2,864) | ||||||||
Cash from investing activities | 8,650 | 1,469 | |||||||
Cash from financing activities | (41,589) | 28,577 | |||||||
FCF | 63,845 | 7,000 | |||||||
Balance | |||||||||
Cash | 51,923 | 42,829 | |||||||
Long term investments | 1,296 | 1,631 | |||||||
Excess cash | 39,346 | 31,737 | |||||||
Stockholders' equity | 306,922 | 380,250 | |||||||
Invested Capital | 190,215 | 243,183 | |||||||
ROIC | 8.52% | 11.33% | |||||||
ROCE | 8.01% | 10.65% | |||||||
EV | |||||||||
Common stock shares outstanding | 324,847 | 307,496 | |||||||
Price | 8.15 -12.93% | 9.36 -3.21% | |||||||
Market cap | 2,647,507 -8.01% | 2,878,159 -3.21% | |||||||
EV | 2,766,733 | 2,973,699 | |||||||
EBITDA | 36,025 | 37,288 | |||||||
EV/EBITDA | 76.80 | 79.75 | |||||||
Interest | 8,306 | 6,441 | |||||||
Interest/NOPBT | 44.19% | 21.99% |