XSHE002723
Market cap304mUSD
Dec 27, Last price
7.00CNY
1D
0.14%
1Q
25.90%
Jan 2017
-61.06%
IPO
30.01%
Name
Guangdong Xiaosong Technology Co Ltd
Chart & Performance
Profile
KENNEDE Electronics MFG. Co., Ltd. engages in the design, development, production, and sale of fans, rechargeable lighting products, and electric kettles in China. The company offers electric fan, humidifier, air purifier, heater, camping lamp, kettle, big flashlight, health pot, and table lamp. It also exports its products to approximately 100 countries, including the United States, Europe, Asia, and Africa. The company was founded in 1999 and is based in Jiangmen, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,604,040 -6.97% | 1,724,295 30.58% | 1,320,524 21.24% | |||||||
Cost of revenue | 1,486,594 | 1,611,033 | 1,236,473 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 117,446 | 113,262 | 84,050 | |||||||
NOPBT Margin | 7.32% | 6.57% | 6.36% | |||||||
Operating Taxes | (3,494) | 5,157 | 4,858 | |||||||
Tax Rate | 4.55% | 5.78% | ||||||||
NOPAT | 120,940 | 108,104 | 79,192 | |||||||
Net income | (6,916) -168.85% | 10,046 -44.16% | 17,990 -30.67% | |||||||
Dividends | (36,297) | (3,461) | ||||||||
Dividend yield | 1.11% | 0.09% | ||||||||
Proceeds from repurchase of equity | (1) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 324,861 | 398,126 | 278,870 | |||||||
Long-term debt | 94,453 | 54,492 | 39,956 | |||||||
Deferred revenue | 416 | 1,054 | 2,292 | |||||||
Other long-term liabilities | 37,949 | 50,012 | 95,758 | |||||||
Net debt | 74,779 | 44,887 | (307,804) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 83,768 | |||||||||
CAPEX | (145,137) | |||||||||
Cash from investing activities | (180,059) | |||||||||
Cash from financing activities | 5,809 | 49,602 | 680,638 | |||||||
FCF | 144,312 | (47,240) | (276,437) | |||||||
Balance | ||||||||||
Cash | 140,721 | 251,997 | 494,746 | |||||||
Long term investments | 203,814 | 155,735 | 131,883 | |||||||
Excess cash | 264,333 | 321,517 | 560,603 | |||||||
Stockholders' equity | 616,047 | 548,092 | 534,240 | |||||||
Invested Capital | 1,456,005 | 1,409,912 | 1,084,890 | |||||||
ROIC | 8.44% | 8.67% | 8.93% | |||||||
ROCE | 6.81% | 6.53% | 5.19% | |||||||
EV | ||||||||||
Common stock shares outstanding | 318,727 | 317,159 | 272,165 | |||||||
Price | 10.23 -26.67% | 13.95 -5.49% | 14.76 52.64% | |||||||
Market cap | 3,260,579 -26.30% | 4,424,374 10.14% | 4,017,156 53.81% | |||||||
EV | 3,410,270 | 4,469,261 | 3,709,747 | |||||||
EBITDA | 158,970 | 149,864 | 118,570 | |||||||
EV/EBITDA | 21.45 | 29.82 | 31.29 | |||||||
Interest | 37,279 | 40,267 | 18,100 | |||||||
Interest/NOPBT | 31.74% | 35.55% | 21.54% |