XSHE002708
Market cap727mUSD
Jan 10, Last price
9.49CNY
1D
-2.27%
1Q
28.94%
Jan 2017
-25.38%
IPO
79.88%
Name
Changzhou NRB Corp
Chart & Performance
Profile
Changzhou Nrb Corporation engages in the research, development, manufacture, and sale of auto precision bearing products in China and internationally. The company's primary products include needle roller bearings, roller bearings, clutch release bearings, and hub bearings. It also provides hydraulic clutch release, robot, single and double row cylindrical roller, push and pull type clutch release, deep groove ball, joint, and four-point contact ball bearings, as well as synchronizer intermediate ring and large size industrial bearings. It provides its products primarily for application to assemblies, such as automotive transmissions, clutches, heavy truck axles, and hubs. The company was formerly known as Changzhou Guangyang Bearing Co., Ltd. and changed its name to Changzhou Nrb Corporation in May 2014. Changzhou Nrb Corporation was founded in 1994 and is based in Changzhou, 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 | 1,823,075 22.53% | 1,487,855 -8.29% | |||||||
Cost of revenue | 1,865,857 | 1,608,727 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (42,783) | (120,872) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (1,544) | ||||||||
Tax Rate | |||||||||
NOPAT | (41,238) | (120,872) | |||||||
Net income | (116,940) | ||||||||
Dividends | (25,884) | ||||||||
Dividend yield | 0.62% | ||||||||
Proceeds from repurchase of equity | (37,387) | ||||||||
BB yield | 0.89% | ||||||||
Debt | |||||||||
Debt current | 630,122 | 560,851 | |||||||
Long-term debt | 43,669 | 25,892 | |||||||
Deferred revenue | 39,448 | 31,420 | |||||||
Other long-term liabilities | |||||||||
Net debt | 162,035 | 381,493 | |||||||
Cash flow | |||||||||
Cash from operating activities | 8,671 | ||||||||
CAPEX | (72,200) | ||||||||
Cash from investing activities | (192,064) | ||||||||
Cash from financing activities | 513,272 | 277,139 | |||||||
FCF | (145,757) | (45,854) | |||||||
Balance | |||||||||
Cash | 653,743 | 197,239 | |||||||
Long term investments | (141,988) | 8,012 | |||||||
Excess cash | 420,602 | 130,858 | |||||||
Stockholders' equity | 385,445 | 551,006 | |||||||
Invested Capital | 1,983,414 | 1,709,975 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 504,704 | 480,436 | |||||||
Price | 8.28 48.65% | 5.57 -20.20% | |||||||
Market cap | 4,178,950 56.16% | 2,676,029 -19.02% | |||||||
EV | 4,340,984 | 3,057,522 | |||||||
EBITDA | 147,749 | 53,703 | |||||||
EV/EBITDA | 29.38 | 56.93 | |||||||
Interest | 29,846 | 18,950 | |||||||
Interest/NOPBT |