XSHE002546
Market cap472mUSD
Jan 10, Last price
3.99CNY
1D
-0.24%
1Q
16.25%
Jan 2017
-54.24%
IPO
-22.19%
Name
Nanjing Xinlian Electronics Co Ltd
Chart & Performance
Profile
Nanjing Xinlian Electronics Co., Ltd manufactures electricity consumption information acquisition systems for power grid enterprises and enterprise users in China. The company provides intelligent monitoring systems for environmental protection facilities, catering waste gas monitoring platform, and a collaborative governance data platform for ecological environment governance. It also offers concentrators, specialized acquisition terminals, power consumption information collection master station systems, and software systems. In addition, the company provides power distribution monitoring and management systems, central air-conditioning intelligent monitoring systems, park meter reading systems, smart generation systems, and demand response services. Further, it offers enterprise energy management systems, building energy consumption monitoring systems, and monitoring terminals, as well as orderly electricity consumption management system for non-industrial users; power cabinets, chassis, and consoles; and smart energy cloud platform. The company was founded in 2007 and is based in Nanjing, 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 | 618,497 -0.35% | 620,691 33.53% | |||||||
Cost of revenue | 504,468 | 480,987 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 114,030 | 139,704 | |||||||
NOPBT Margin | 18.44% | 22.51% | |||||||
Operating Taxes | (10,841) | ||||||||
Tax Rate | |||||||||
NOPAT | 124,870 | 139,704 | |||||||
Net income | 61,907 619.43% | 8,605 -96.15% | |||||||
Dividends | (100,086) | (100,086) | |||||||
Dividend yield | 2.26% | 3.30% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 24,017 | 20,024 | |||||||
Long-term debt | |||||||||
Deferred revenue | 6,255 | 6,969 | |||||||
Other long-term liabilities | |||||||||
Net debt | (431,112) | (2,454,607) | |||||||
Cash flow | |||||||||
Cash from operating activities | 112,940 | ||||||||
CAPEX | (7,176) | ||||||||
Cash from investing activities | 121,376 | ||||||||
Cash from financing activities | (96,910) | ||||||||
FCF | 63,347 | 93,573 | |||||||
Balance | |||||||||
Cash | 2,553,942 | 2,474,631 | |||||||
Long term investments | (2,098,813) | ||||||||
Excess cash | 424,204 | 2,443,597 | |||||||
Stockholders' equity | 1,767,463 | 2,023,767 | |||||||
Invested Capital | 2,803,465 | 1,210,959 | |||||||
ROIC | 6.22% | 11.50% | |||||||
ROCE | 3.53% | 4.31% | |||||||
EV | |||||||||
Common stock shares outstanding | 884,389 | 834,049 | |||||||
Price | 5.00 37.36% | 3.64 -13.33% | |||||||
Market cap | 4,421,944 45.65% | 3,035,939 -13.33% | |||||||
EV | 4,027,422 | 630,749 | |||||||
EBITDA | 137,199 | 173,031 | |||||||
EV/EBITDA | 29.35 | 3.65 | |||||||
Interest | 221 | 821 | |||||||
Interest/NOPBT | 0.19% | 0.59% |