XSHE002765
Market cap853mUSD
Jan 10, Last price
9.45CNY
1D
-1.56%
1Q
78.64%
Jan 2017
-32.50%
IPO
55.68%
Name
Landai Technology Group Corp Ltd
Chart & Performance
Profile
Landai Technology Group Corp., Ltd. primarily engages in the research, design, development, manufacture, and sale of power transmission assemblies, transmission parts, and die-casting products for the automotive, textile machinery, and general machinery markets in China. The company offers manual and automatic transmission assemblies, new energy reducers, and textile machinery transmission assemblies; and automobile transmission gears, shafts, synchronizers, and other parts, as well as balance box/shafts, and transmission case/cylinder. It also provides automobile engine gears, shafts, and other parts; textile machinery parts; automobile engine cylinder transmission and steering gear shells; mechanical die-casting parts; and other products. In addition, the company researches, develops, produces, and sells products related to the integration of touch screens and touch displays, such as capacitive touch screens, touch display modules, cover glasses, touch sensors, and other products for use in tablet computers, laptops, industrial control terminals, IoT smart devices, automotive electronics, and other information terminals. It also exports its products to the Middle East. The company was formerly known as Chongqing Landai Powertrain Corp., Ltd. and changed its name to Landai Technology Group Corp., Ltd. in October 2020. Landai Technology Group Corp., Ltd. was founded in 1996 and is based in Chongqing, the People's Republic of 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 | 2,807,744 -2.29% | 2,873,481 -8.47% | |||||||
Cost of revenue | 2,816,065 | 2,568,629 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (8,321) | 304,852 | |||||||
NOPBT Margin | 10.61% | ||||||||
Operating Taxes | 27,805 | ||||||||
Tax Rate | 9.12% | ||||||||
NOPAT | (8,321) | 277,047 | |||||||
Net income | (365,104) -297.65% | 184,723 -12.06% | |||||||
Dividends | (56,806) | (29,122) | |||||||
Dividend yield | 1.32% | 0.56% | |||||||
Proceeds from repurchase of equity | (4,809) | (1) | |||||||
BB yield | 0.11% | 0.00% | |||||||
Debt | |||||||||
Debt current | 282,995 | 508,359 | |||||||
Long-term debt | 484,701 | 349,101 | |||||||
Deferred revenue | 243,770 | 289,280 | |||||||
Other long-term liabilities | 239,980 | 239,980 | |||||||
Net debt | 88,421 | 202,598 | |||||||
Cash flow | |||||||||
Cash from operating activities | 158,065 | 475,147 | |||||||
CAPEX | (557,603) | ||||||||
Cash from investing activities | (544,510) | ||||||||
Cash from financing activities | 338,979 | 221,576 | |||||||
FCF | (408,680) | 272,082 | |||||||
Balance | |||||||||
Cash | 675,380 | 652,737 | |||||||
Long term investments | 3,895 | 2,125 | |||||||
Excess cash | 538,888 | 511,187 | |||||||
Stockholders' equity | 997,117 | 1,373,706 | |||||||
Invested Capital | 3,086,689 | 3,118,812 | |||||||
ROIC | 9.35% | ||||||||
ROCE | 8.37% | ||||||||
EV | |||||||||
Common stock shares outstanding | 640,534 | 583,045 | |||||||
Price | 6.71 -25.36% | 8.99 7.02% | |||||||
Market cap | 4,297,984 -18.00% | 5,241,577 8.49% | |||||||
EV | 4,408,590 | 5,519,395 | |||||||
EBITDA | 204,963 | 468,922 | |||||||
EV/EBITDA | 21.51 | 11.77 | |||||||
Interest | 25,088 | 31,377 | |||||||
Interest/NOPBT | 10.29% |