XSHE002745
Market cap1.53bUSD
Jan 15, Last price
8.04CNY
1D
-1.11%
1Q
-0.86%
IPO
-52.79%
Name
MLS Co Ltd
Chart & Performance
Profile
MLS Co., Ltd engages in the research and development, production, and sale of LED package and application products. It offers industrial lighting, circulating, household, display lamp beads, and power products, as well as lighting device. The company was founded in 1997 and is based in Zhongshan, 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 | 17,535,676 6.17% | 16,516,774 -11.27% | |||||||
Cost of revenue | 14,498,338 | 15,040,053 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 3,037,338 | 1,476,722 | |||||||
NOPBT Margin | 17.32% | 8.94% | |||||||
Operating Taxes | 204,066 | 44,413 | |||||||
Tax Rate | 6.72% | 3.01% | |||||||
NOPAT | 2,833,272 | 1,432,308 | |||||||
Net income | 429,924 121.71% | 193,914 -83.27% | |||||||
Dividends | (148,417) | (204,815) | |||||||
Dividend yield | 1.16% | 1.70% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 509,275 | 2,463,476 | |||||||
Long-term debt | 550,524 | 862,021 | |||||||
Deferred revenue | 151,266 | 179,643 | |||||||
Other long-term liabilities | 764,466 | 739,810 | |||||||
Net debt | (4,314,952) | (1,727,177) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,984,349 | 163,796 | |||||||
CAPEX | (562,138) | ||||||||
Cash from investing activities | 1,543,746 | 1,139,508 | |||||||
Cash from financing activities | (2,478,274) | ||||||||
FCF | 4,868,449 | 1,193,830 | |||||||
Balance | |||||||||
Cash | 4,675,529 | 3,957,699 | |||||||
Long term investments | 699,223 | 1,094,975 | |||||||
Excess cash | 4,497,968 | 4,226,835 | |||||||
Stockholders' equity | 5,629,062 | 6,081,128 | |||||||
Invested Capital | 11,071,956 | 12,919,095 | |||||||
ROIC | 23.62% | 10.92% | |||||||
ROCE | 19.37% | 8.60% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,482,497 | 1,484,166 | |||||||
Price | 8.66 6.78% | 8.11 -46.40% | |||||||
Market cap | 12,838,426 6.66% | 12,036,589 -46.40% | |||||||
EV | 8,662,161 | 10,369,769 | |||||||
EBITDA | 4,025,141 | 2,616,483 | |||||||
EV/EBITDA | 2.15 | 3.96 | |||||||
Interest | 334,448 | 166,424 | |||||||
Interest/NOPBT | 11.01% | 11.27% |