XSHE002655
Market cap541mUSD
Jan 10, Last price
11.02CNY
1D
-3.50%
1Q
0.46%
Jan 2017
-21.40%
IPO
116.08%
Name
Gettop Acoustic Co Ltd
Chart & Performance
Profile
Gettop Acoustic Co., Ltd. manufactures and sells electro-acoustic components and assemblies worldwide. It offers miniature microphones, micro speakers/receivers, and module products. The company's products are used in mobile communication devices, portable PC and flat panel TV products, personal digital devices, car kits, and other consumer electronics. It also provides electro-acoustic solutions. The company was formerly known as Shandong Gettop Acoustic Co., Ltd. and changed its name to Gettop Acoustic Co., Ltd. in October 2018. Gettop Acoustic Co., Ltd. was founded in 2001 and is headquartered in Weifang, 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 | 997,600 3.58% | 963,125 2.81% | |||||||
Cost of revenue | 854,373 | 832,579 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 143,227 | 130,546 | |||||||
NOPBT Margin | 14.36% | 13.55% | |||||||
Operating Taxes | 3,894 | ||||||||
Tax Rate | 2.72% | ||||||||
NOPAT | 139,333 | 130,546 | |||||||
Net income | 55,669 -0.69% | 56,056 -14.49% | |||||||
Dividends | (14,400) | ||||||||
Dividend yield | 0.30% | ||||||||
Proceeds from repurchase of equity | (10,263) | ||||||||
BB yield | 0.21% | ||||||||
Debt | |||||||||
Debt current | 138,787 | 88,324 | |||||||
Long-term debt | 104,320 | 24,602 | |||||||
Deferred revenue | 927 | 1,581 | |||||||
Other long-term liabilities | 2 | ||||||||
Net debt | 60,430 | 5,390 | |||||||
Cash flow | |||||||||
Cash from operating activities | 134,426 | 84,324 | |||||||
CAPEX | (32,331) | ||||||||
Cash from investing activities | (41,022) | ||||||||
Cash from financing activities | (50,665) | ||||||||
FCF | 127,868 | 189,272 | |||||||
Balance | |||||||||
Cash | 182,677 | 107,536 | |||||||
Long term investments | 3 | 2 | |||||||
Excess cash | 132,797 | 59,380 | |||||||
Stockholders' equity | 593,949 | 638,242 | |||||||
Invested Capital | 722,207 | 762,755 | |||||||
ROIC | 18.77% | 17.31% | |||||||
ROCE | 16.75% | 15.88% | |||||||
EV | |||||||||
Common stock shares outstanding | 360,087 | 360,000 | |||||||
Price | 13.53 21.24% | 11.16 -37.55% | |||||||
Market cap | 4,871,977 21.27% | 4,017,600 -37.55% | |||||||
EV | 4,941,731 | 4,028,401 | |||||||
EBITDA | 209,535 | 201,114 | |||||||
EV/EBITDA | 23.58 | 20.03 | |||||||
Interest | 9,148 | 5,404 | |||||||
Interest/NOPBT | 6.39% | 4.14% |