XSHE002308
Market cap45mUSD
Aug 22, Last price
0.37CNY
Name
Vtron Group Co Ltd
Chart & Performance
Profile
Vtron Group Co.,Ltd. researches and develops, manufactures, sells, and services control room and video wall collaboration total solutions worldwide. The company's video wall solutions include display cubes, narrow bezel LCD panels and indoor LED displays, video wall processors, and visualization interactive system for barrier-free collaboration. It also provides video wall control software; and interactive digital boards. The company's products are primarily used in traffic control, energy and utilities, security and military, public emergency centers, broadcasting, corporate, and advertising industries. The company was formerly known as Vtron Technologies Ltd. and changed its name to Vtron Group Co.,Ltd. in January 2017. Vtron Group Co.,Ltd. was founded in 2002 and is headquartered in Guangzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | |||||||||
Revenues | 514,535 -25.28% | 688,643 7.46% | |||||||
Cost of revenue | 456,223 | 572,337 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 58,311 | 116,307 | |||||||
NOPBT Margin | 11.33% | 16.89% | |||||||
Operating Taxes | 6,302 | 6,575 | |||||||
Tax Rate | 10.81% | 5.65% | |||||||
NOPAT | 52,010 | 109,732 | |||||||
Net income | 41,926 | ||||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 18,622 | ||||||||
BB yield | -0.49% | ||||||||
Debt | |||||||||
Debt current | 12,024 | 16,340 | |||||||
Long-term debt | 223,520 | 294,939 | |||||||
Deferred revenue | 1 | 3,000 | |||||||
Other long-term liabilities | 1,556 | 1,949 | |||||||
Net debt | (1,111,416) | (1,373,238) | |||||||
Cash flow | |||||||||
Cash from operating activities | 65,585 | 94,311 | |||||||
CAPEX | |||||||||
Cash from investing activities | 164,387 | ||||||||
Cash from financing activities | 215 | ||||||||
FCF | (310,506) | 196,007 | |||||||
Balance | |||||||||
Cash | 1,321,002 | 1,637,112 | |||||||
Long term investments | 25,959 | 47,405 | |||||||
Excess cash | 1,321,233 | 1,650,085 | |||||||
Stockholders' equity | 1,113,118 | 1,124,327 | |||||||
Invested Capital | 982,557 | 958,496 | |||||||
ROIC | 5.36% | 10.22% | |||||||
ROCE | 2.77% | 5.56% | |||||||
EV | |||||||||
Common stock shares outstanding | 896,516 | 896,516 | |||||||
Price | 4.27 -7.38% | 4.61 -8.17% | |||||||
Market cap | 3,828,122 -7.38% | 4,132,937 -8.17% | |||||||
EV | 2,716,706 | 2,759,699 | |||||||
EBITDA | 88,286 | 152,568 | |||||||
EV/EBITDA | 30.77 | 18.09 | |||||||
Interest | 6,217 | 7,726 | |||||||
Interest/NOPBT | 10.66% | 6.64% |