XSHE002449
Market cap962mUSD
Jan 14, Last price
11.55CNY
1D
2.30%
1Q
51.18%
Jan 2017
13.01%
IPO
2.85%
Name
Foshan Nationstar Optoelectronics Co Ltd
Chart & Performance
Profile
Foshan NationStar Optoelectronics Co.,Ltd manufactures and sells LED components and application products in the People's Republic of China. It offers LED chips for lighting, display, and backlight applications; components for lighting, such as flip-chips, chip-on-boards, and CSPs for a range of applications comprising illuminaires, lighting fixtures, and LCD TV backlights; and display components. The company also provides components for indicating that include plastic packages and cutting dicing, and other products; and LED display modules, backlights, and light bars with SMT lines and automatic backlight-lense mounting lines for various applications, which comprise home electronics, including air conditioners, LCD TVs, and billboards. In addition, it offers non-visual LED devices, including ultraviolet, infrared, and horticulture LED devices. The company was founded in 1969 and is based in Foshan, the People's Republic of 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 | 3,541,637 -1.07% | 3,579,886 -5.95% | |||||||
Cost of revenue | 3,380,328 | 3,382,163 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 161,309 | 197,723 | |||||||
NOPBT Margin | 4.55% | 5.52% | |||||||
Operating Taxes | (3,412) | 9,040 | |||||||
Tax Rate | 4.57% | ||||||||
NOPAT | 164,721 | 188,683 | |||||||
Net income | 85,635 -29.43% | 121,340 -48.22% | |||||||
Dividends | (52,805) | (30,924) | |||||||
Dividend yield | 0.90% | 0.60% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 403,818 | 60,559 | |||||||
Long-term debt | 228,357 | 565,255 | |||||||
Deferred revenue | 81,932 | ||||||||
Other long-term liabilities | 57,665 | 7 | |||||||
Net debt | (974,458) | (878,905) | |||||||
Cash flow | |||||||||
Cash from operating activities | 389,641 | 391,449 | |||||||
CAPEX | (219,559) | ||||||||
Cash from investing activities | (301,355) | ||||||||
Cash from financing activities | (164,540) | 430,710 | |||||||
FCF | 172,728 | 59,172 | |||||||
Balance | |||||||||
Cash | 1,515,279 | 1,504,719 | |||||||
Long term investments | 91,354 | ||||||||
Excess cash | 1,429,551 | 1,325,725 | |||||||
Stockholders' equity | 2,363,577 | 2,313,681 | |||||||
Invested Capital | 3,063,579 | 3,117,423 | |||||||
ROIC | 5.33% | 6.19% | |||||||
ROCE | 3.51% | 4.35% | |||||||
EV | |||||||||
Common stock shares outstanding | 618,305 | 618,477 | |||||||
Price | 9.47 13.96% | 8.31 -22.91% | |||||||
Market cap | 5,855,352 13.93% | 5,139,545 -22.91% | |||||||
EV | 4,880,841 | 4,260,687 | |||||||
EBITDA | 531,734 | 564,769 | |||||||
EV/EBITDA | 9.18 | 7.54 | |||||||
Interest | 17,544 | 6,418 | |||||||
Interest/NOPBT | 10.88% | 3.25% |