XSHE
002725
Market cap575mUSD
Sep 30, Last price
16.00CNY
Name
Zhejiang Yueling Co Ltd
Chart & Performance
Profile
Zhejiang Yueling Co., Ltd. develops, produces, and sells aluminum alloy wheels in China. The company offers classic, flow forming, low pressure, motorcycle, truck, and ATV/kart wheels under the Yueling, YLW, FFP, ARTKA, FORZUTO, and DAUNTLESS brands. It also exports its products. The company was formerly known as Zhejiang Yueling Wheel Hub Making Co., Ltd. Zhejiang Yueling Co., Ltd. was founded in 1983 and is based in Wenling, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 708,388 10.72% | 639,785 -17.30% | 773,592 -18.05% | |||||||
Cost of revenue | 672,978 | 657,946 | 752,115 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 35,411 | (18,161) | 21,477 | |||||||
NOPBT Margin | 5.00% | 2.78% | ||||||||
Operating Taxes | 5,499 | (11,790) | ||||||||
Tax Rate | 15.53% | |||||||||
NOPAT | 29,912 | (6,371) | 21,477 | |||||||
Net income | 47,194 -192.52% | (51,011) -2,060.75% | 2,602 -63.15% | |||||||
Dividends | (1,605) | (5,883) | (6,400) | |||||||
Dividend yield | 0.06% | 0.21% | 0.31% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 179,640 | 166,549 | 131,229 | |||||||
Long-term debt | 2,850 | 746 | 251 | |||||||
Deferred revenue | 6,470 | 11,836 | ||||||||
Other long-term liabilities | 9,111 | 1 | ||||||||
Net debt | (358,507) | (363,010) | (319,665) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 52,406 | 54,166 | 29,372 | |||||||
CAPEX | (8,528) | |||||||||
Cash from investing activities | (49,300) | 901 | ||||||||
Cash from financing activities | 10,410 | 29,764 | 26,631 | |||||||
FCF | 69,995 | 97,299 | 37,030 | |||||||
Balance | ||||||||||
Cash | 263,394 | 210,774 | 111,619 | |||||||
Long term investments | 277,604 | 319,530 | 339,526 | |||||||
Excess cash | 505,578 | 498,315 | 412,465 | |||||||
Stockholders' equity | 715,241 | 667,714 | 723,131 | |||||||
Invested Capital | 694,368 | 642,602 | 746,122 | |||||||
ROIC | 4.47% | 2.83% | ||||||||
ROCE | 2.95% | 1.85% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 256,000 | 255,951 | 256,000 | |||||||
Price | 10.73 -4.03% | 11.18 39.05% | 8.04 -23.28% | |||||||
Market cap | 2,746,880 -4.01% | 2,861,529 39.03% | 2,058,240 -23.28% | |||||||
EV | 2,388,710 | 2,498,775 | 1,738,575 | |||||||
EBITDA | 81,751 | 33,619 | 72,853 | |||||||
EV/EBITDA | 29.22 | 74.33 | 23.86 | |||||||
Interest | 3,379 | 5,972 | 4,397 | |||||||
Interest/NOPBT | 9.54% | 20.47% |