XSHE002348
Market cap381mUSD
Jan 08, Last price
2.95CNY
1D
2.08%
1Q
9.26%
Jan 2017
-61.63%
IPO
-6.40%
Name
Goldlok Holdings Guangdong Co Ltd
Chart & Performance
Profile
Goldlok Holdings(Guangdong) Co.,Ltd. develops, manufactures, and distributes electronic and electrical plastic toys in China. Its products include electric trains, interactive sparring robots, electric vehicles, wire-controlled simulation aircraft, smart dolls, and environmentally friendly magnets, as well as Learning writing boards, plush toys, educational toys, intelligent interactive toys, IP image authorized toys, gifts, etc. The company provides its products through department stores, supermarkets, chain stores, gift stores, etc. It is also involved in trading business. It also offers its products in the United States, Latin America, the European Union, Asia, Hong Kong, and other Asian regions. Goldlok Holdings(Guangdong) Co.,Ltd. is headquartered in Puning, China. Goldlok Holdings(Guangdong) Co.,Ltd. operates as a subsidiary of Xingchang Plastics Hardware Factory Co., Ltd.
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 | 266,402 -16.14% | 317,669 -27.75% | |||||||
Cost of revenue | 304,504 | 300,747 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (38,102) | 16,922 | |||||||
NOPBT Margin | 5.33% | ||||||||
Operating Taxes | (1,662) | 1,339 | |||||||
Tax Rate | 7.91% | ||||||||
NOPAT | (36,440) | 15,583 | |||||||
Net income | (61,978) | ||||||||
Dividends | (4,517) | ||||||||
Dividend yield | 0.12% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 103,499 | 56,955 | |||||||
Long-term debt | 29,593 | 44,794 | |||||||
Deferred revenue | 9,953 | 10,607 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | 114,771 | 91,537 | |||||||
Cash flow | |||||||||
Cash from operating activities | 6,865 | 24,698 | |||||||
CAPEX | (9,149) | ||||||||
Cash from investing activities | (9,920) | ||||||||
Cash from financing activities | 11,217 | ||||||||
FCF | 100,615 | 108,764 | |||||||
Balance | |||||||||
Cash | 18,322 | 10,212 | |||||||
Long term investments | 2 | ||||||||
Excess cash | 5,001 | ||||||||
Stockholders' equity | 505,593 | 1,017,174 | |||||||
Invested Capital | 547,905 | 685,582 | |||||||
ROIC | 2.11% | ||||||||
ROCE | 2.47% | ||||||||
EV | |||||||||
Common stock shares outstanding | 947,683 | 947,200 | |||||||
Price | 3.85 2.39% | 3.76 72.48% | |||||||
Market cap | 3,648,579 2.45% | 3,561,472 72.48% | |||||||
EV | 3,763,483 | 3,653,332 | |||||||
EBITDA | 2,094 | 59,443 | |||||||
EV/EBITDA | 1,797.61 | 61.46 | |||||||
Interest | 8,477 | 9,454 | |||||||
Interest/NOPBT | 55.87% |