XSHE
002384
Market cap6.66bUSD
May 30, Last price
28.16CNY
1D
-1.88%
1Q
-12.16%
Jan 2017
115.46%
IPO
561.03%
Name
Suzhou Dongshan Precision Manufacturing Co Ltd
Chart & Performance
Profile
Suzhou Dongshan Precision Manufacturing Co., Ltd. produces and sells critical components for IoT intelligence, telecommunication equipment, metal precision, LED technologies, and interconnect solutions. The company offers flexible circuits, flexible circuit assembly products, flexible circuit module assembly products, rigid printed circuit boards (PCB), flexible printed circuits, rigid-flex PCBs, and PCB assembly and box build products for automotive, telecom equipment, consumer electronics, high-reliability systems, telecommunications infrastructure, and consumer technology applications. It also provides HD electronic display products, such as indoor fine-pitch RGB and outdoor RGB products for HD displays, TV backlights, mobile phones, and other lighting applications. In addition, the company offers telecom equipment and metal precision products comprising base station antennas, RF filters, technical ceramic products, sheet metal products, stamping parts, die-casting products, and CNC and thermal products for the automotive, communication base station, and medical treatment applications. It provides its products and services in Mainland China, Taiwan, South Korea, Finland, India, Sweden, Germany, Poland, Estonia, the United States, and Mexico. The company was formerly known as Suzhou Dongshan Sheet Metal Liability Co., Ltd. and changed its name to Suzhou Dongshan Precision Manufacturing Co., Ltd. in 2007. Suzhou Dongshan Precision Manufacturing Co., Ltd. was founded in 1998 and is based in Suzhou, 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 | 33,528,236 6.17% | 31,580,147 -0.67% | |||||||
Cost of revenue | 30,586,931 | 27,527,964 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,941,306 | 4,052,182 | |||||||
NOPBT Margin | 8.77% | 12.83% | |||||||
Operating Taxes | 226,038 | 473,639 | |||||||
Tax Rate | 7.68% | 11.69% | |||||||
NOPAT | 2,715,268 | 3,578,543 | |||||||
Net income | 1,964,525 -17.05% | 2,368,348 27.16% | |||||||
Dividends | (566,868) | (341,183) | |||||||
Dividend yield | 1.83% | 0.81% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 7,623,119 | 8,984,155 | |||||||
Long-term debt | 8,391,879 | 6,492,460 | |||||||
Deferred revenue | 733,457 | 747,588 | |||||||
Other long-term liabilities | 1,091,238 | 69,202 | |||||||
Net debt | 8,187,555 | 7,769,628 | |||||||
Cash flow | |||||||||
Cash from operating activities | 5,172,419 | 4,629,884 | |||||||
CAPEX | (3,466,863) | ||||||||
Cash from investing activities | (4,969,762) | ||||||||
Cash from financing activities | (242,548) | 503,620 | |||||||
FCF | (314,880) | 3,251,770 | |||||||
Balance | |||||||||
Cash | 7,336,178 | 7,706,987 | |||||||
Long term investments | 491,265 | ||||||||
Excess cash | 6,151,031 | 6,127,979 | |||||||
Stockholders' equity | 10,782,293 | 9,034,988 | |||||||
Invested Capital | 27,302,762 | 24,512,164 | |||||||
ROIC | 10.48% | 14.82% | |||||||
ROCE | 8.61% | 13.06% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,708,283 | 1,703,251 | |||||||
Price | 18.18 -26.49% | 24.73 -8.75% | |||||||
Market cap | 31,056,582 -26.27% | 42,121,409 -9.04% | |||||||
EV | 39,291,467 | 50,337,200 | |||||||
EBITDA | 4,930,623 | 5,907,836 | |||||||
EV/EBITDA | 7.97 | 8.52 | |||||||
Interest | 93,255 | 383,655 | |||||||
Interest/NOPBT | 3.17% | 9.47% |