XSHE002757
Market cap569mUSD
Jan 10, Last price
14.13CNY
1D
-3.55%
1Q
11.61%
Jan 2017
-22.49%
IPO
55.10%
Name
Nanxing Machinery Co Ltd
Chart & Performance
Profile
Nanxing Machinery Co., Ltd. researches, develops, produces, sells, and services furniture machinery in China, Germany, the United States, Russia, the Middle East, rest of Asia, and internationally. The company offers front and rear feed panel dividing saw, precision panel saw, angular dividing saw, and sliding table saw; CNC nesting machines; single and double sided edge banders; CNC drilling and feed drilling machines; and CNC machines, such as door panel processing, single and dual working tables, and five axis machining center. It also provides automation equipment comprising feeders and stackers, turner equipment, and conveyor tables; and work station and line production machines. The company was formerly known as Nanxing Furniture Machinery & Equipment Co., Ltd. and changed its name to Nanxing Machinery Co., Ltd. in June 2016. Nanxing Machinery Co., Ltd. was founded in 1996 and is headquartered in Dongguan, 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 | 3,628,647 22.58% | 2,960,328 6.61% | |||||||
Cost of revenue | 3,177,540 | 2,522,684 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 451,107 | 437,643 | |||||||
NOPBT Margin | 12.43% | 14.78% | |||||||
Operating Taxes | 42,652 | 37,399 | |||||||
Tax Rate | 9.45% | 8.55% | |||||||
NOPAT | 408,455 | 400,244 | |||||||
Net income | 173,270 -40.73% | 292,342 0.33% | |||||||
Dividends | (294,441) | (118,182) | |||||||
Dividend yield | 6.37% | 3.69% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 74,399 | 79,931 | |||||||
Long-term debt | 806,249 | 847,198 | |||||||
Deferred revenue | 9,440 | 9,036 | |||||||
Other long-term liabilities | 2 | 1 | |||||||
Net debt | 106,416 | 337,436 | |||||||
Cash flow | |||||||||
Cash from operating activities | 580,107 | 256,324 | |||||||
CAPEX | (162,841) | ||||||||
Cash from investing activities | (350,531) | ||||||||
Cash from financing activities | (255,278) | ||||||||
FCF | 559,821 | 148,043 | |||||||
Balance | |||||||||
Cash | 766,323 | 589,694 | |||||||
Long term investments | 7,908 | ||||||||
Excess cash | 592,799 | 441,678 | |||||||
Stockholders' equity | 1,733,072 | 1,638,207 | |||||||
Invested Capital | 2,455,872 | 2,723,316 | |||||||
ROIC | 15.77% | 15.60% | |||||||
ROCE | 14.65% | 13.82% | |||||||
EV | |||||||||
Common stock shares outstanding | 295,456 | 295,456 | |||||||
Price | 15.64 44.15% | 10.85 -28.85% | |||||||
Market cap | 4,620,930 44.15% | 3,205,697 -28.85% | |||||||
EV | 4,942,819 | 3,579,331 | |||||||
EBITDA | 585,530 | 559,578 | |||||||
EV/EBITDA | 8.44 | 6.40 | |||||||
Interest | 29,657 | 27,257 | |||||||
Interest/NOPBT | 6.57% | 6.23% |