XSHE002635
Market cap1.37bUSD
Jan 15, Last price
15.23CNY
1D
-1.30%
1Q
-2.99%
IPO
142.52%
Name
Suzhou Anjie Technology Co Ltd
Chart & Performance
Profile
Suzhou Anjie Technology Co., Ltd. engages in the research, development, production, and sale of intelligent terminal components in China and internationally. The company offers precision functional devices, and precision structural parts and modules. It offers its products for smartphones, laptops, tablets, all-in-ones, wearable devices, and smart homes. The company was founded in 1999 and is headquartered 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 | 4,516,559 7.57% | 4,198,648 8.11% | |||||||
Cost of revenue | 4,172,419 | 3,561,253 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 344,140 | 637,395 | |||||||
NOPBT Margin | 7.62% | 15.18% | |||||||
Operating Taxes | 12,638 | 24,104 | |||||||
Tax Rate | 3.67% | 3.78% | |||||||
NOPAT | 331,503 | 613,290 | |||||||
Net income | 307,625 -3.87% | 320,003 60.72% | |||||||
Dividends | (135,195) | ||||||||
Dividend yield | 1.60% | ||||||||
Proceeds from repurchase of equity | (100,992) | ||||||||
BB yield | 0.92% | ||||||||
Debt | |||||||||
Debt current | 396,191 | 336,597 | |||||||
Long-term debt | 57,895 | 137,616 | |||||||
Deferred revenue | 57,813 | 64,349 | |||||||
Other long-term liabilities | 4,301 | 1,662 | |||||||
Net debt | (1,476,975) | (1,807,357) | |||||||
Cash flow | |||||||||
Cash from operating activities | 803,418 | 894,254 | |||||||
CAPEX | (635,100) | ||||||||
Cash from investing activities | (761,402) | ||||||||
Cash from financing activities | (195,657) | ||||||||
FCF | 151,212 | 654,833 | |||||||
Balance | |||||||||
Cash | 1,596,879 | 2,281,571 | |||||||
Long term investments | 334,182 | ||||||||
Excess cash | 1,705,233 | 2,071,639 | |||||||
Stockholders' equity | 2,278,653 | 2,441,721 | |||||||
Invested Capital | 4,715,481 | 4,352,092 | |||||||
ROIC | 7.31% | 13.37% | |||||||
ROCE | 5.27% | 9.75% | |||||||
EV | |||||||||
Common stock shares outstanding | 672,437 | 683,244 | |||||||
Price | 16.33 32.23% | 12.35 -27.48% | |||||||
Market cap | 10,980,898 30.14% | 8,438,066 -27.83% | |||||||
EV | 9,514,503 | 6,637,546 | |||||||
EBITDA | 686,051 | 959,438 | |||||||
EV/EBITDA | 13.87 | 6.92 | |||||||
Interest | 14,086 | 12,589 | |||||||
Interest/NOPBT | 4.09% | 1.98% |