Loading...
XSHE002273
Market cap3.87bUSD
Jan 17, Last price  
20.64CNY
1D
1.83%
1Q
7.95%
Jan 2017
75.28%
IPO
480.22%
Name

Zhejiang Crystal-Optech Co Ltd

Chart & Performance

D1W1MN
XSHE:002273 chart
P/E
47.27
P/S
5.59
EPS
0.44
Div Yield, %
1.05%
Shrs. gr., 5y
4.59%
Rev. gr., 5y
16.89%
Revenues
5.08b
+16.01%
45,979,06689,607,406168,631,503184,556,692187,947,990331,823,080433,077,652592,492,628626,379,006977,221,8211,181,557,8001,680,193,3102,145,786,0332,325,790,5882,999,838,1673,223,426,4403,809,382,0684,375,513,7275,076,246,217
Net income
600m
+4.15%
11,721,31420,332,97643,350,53747,618,02457,572,15793,763,113122,110,409147,941,781114,418,709153,016,707149,170,752253,668,997356,021,506468,424,240491,126,928443,379,840442,179,153576,327,315600,247,982
CFO
1.23b
+46.14%
23,963,87820,821,26531,506,62845,716,71055,267,53578,497,512137,941,603176,743,14393,197,196149,684,735212,346,508330,634,206358,872,870448,718,008577,075,226543,240,356708,944,374841,576,1691,229,860,079
Dividend
Apr 23, 20240.3 CNY/sh
Earnings
Apr 28, 2025

Profile

Zhejiang Crystal-Optech Co., Ltd engages in the research, development, and sale of optical and optoelectronics in China. Its principal products include precision thin-film optical components, biometric components, new display components, thin-film optical panels, reflective materials, etc. for use in smart phones; and digital downstream terminal products comprise cameras, tablet computers, wearable devices, notebook computers, security monitoring, automotive electronics, and protective equipment. The company offers optical components, including IR cut filter (IRCF), IRCF and assembly, light absorbing film, periscope lens, optical low-pass filter, day and night switcher, CMOS cover, spherical mirror, small drive motor, and optical image stabilization products; biometrics products, such as fingerprint filter and assembly, ITO patterned components, and proximity sensor filter 3D narrowband filters; and thin film optical panels comprising cover of smart watches, lens cover glasses, and gradient color films on the back cover. It also provides AR new displays consisting of high reflective index glass wafers, as well as AR display, AR optical waveguide, and 3D printed optical engine modules; vehicle electronics; reflective materials, such as reflective films and clothes; and LED semiconductor optics covering LED sapphire substrates. The company was founded in 2002 and is based in Taizhou, China.
URL
https://www.crystal-optech.com/
IPO date
Sep 19, 2008
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
5,076,246
16.01%
4,375,514
14.86%
Cost of revenue
4,328,859
3,792,988
Unusual Expense (Income)
NOPBT
747,387
582,526
NOPBT Margin
14.72%
13.31%
Operating Taxes
48,238
20,379
Tax Rate
6.45%
3.50%
NOPAT
699,149
562,147
Net income
600,248
4.15%
576,327
30.34%
Dividends
(298,510)
(275,163)
Dividend yield
1.58%
1.73%
Proceeds from repurchase of equity
(1)
BB yield
0.00%
Debt
Debt current
141,326
132,836
Long-term debt
49,869
54,270
Deferred revenue
61,078
54,791
Other long-term liabilities
18,000
Net debt
(3,144,904)
(3,271,122)
Cash flow
Cash from operating activities
1,229,860
841,576
CAPEX
(1,105,617)
Cash from investing activities
(682,181)
Cash from financing activities
(209,170)
FCF
(259,725)
147,141
Balance
Cash
2,420,841
2,530,294
Long term investments
915,258
927,935
Excess cash
3,082,287
3,239,452
Stockholders' equity
4,520,771
4,589,946
Invested Capital
6,117,807
5,487,614
ROIC
12.05%
11.03%
ROCE
8.04%
6.61%
EV
Common stock shares outstanding
1,395,926
1,350,647
Price
13.53
14.76%
11.79
-32.20%
Market cap
18,886,873
18.61%
15,924,133
-29.59%
EV
16,111,790
13,023,295
EBITDA
1,161,997
942,539
EV/EBITDA
13.87
13.82
Interest
4,320
5,936
Interest/NOPBT
0.58%
1.02%