XSHE002801
Market cap740mUSD
Jan 10, Last price
23.87CNY
1D
0.67%
1Q
19.71%
Jan 2017
-27.50%
IPO
201.27%
Name
Hangzhou Weiguang Electronic Co Ltd
Chart & Performance
Profile
Hangzhou Weiguang Electronic Co.,Ltd. researches, develops, manufactures, and sells motors, fans, micro-motors, drives and controllers, robots and automation equipment, pumps, and new energy auto parts in China. The company offers refrigerator, ECM, and servo motors, as well as external rotor fans and automotive air conditioning units. Its motors are used in textile machinery, industrial automation, robotics, and other fields; and micro-motors are used in automobiles, household appliances, and military industries. The company was founded in 1986 and is based in Hangzhou, 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 | 1,268,005 5.25% | 1,204,771 8.38% | |||||||
Cost of revenue | 929,244 | 868,750 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 338,761 | 336,021 | |||||||
NOPBT Margin | 26.72% | 27.89% | |||||||
Operating Taxes | 14,233 | 40,872 | |||||||
Tax Rate | 4.20% | 12.16% | |||||||
NOPAT | 324,528 | 295,148 | |||||||
Net income | 121,084 -60.68% | 307,933 21.03% | |||||||
Dividends | (114,816) | (114,816) | |||||||
Dividend yield | 2.31% | 2.02% | |||||||
Proceeds from repurchase of equity | (44,876) | ||||||||
BB yield | 0.90% | ||||||||
Debt | |||||||||
Debt current | 1,711 | ||||||||
Long-term debt | 7,164 | ||||||||
Deferred revenue | 8,630 | 7,119 | |||||||
Other long-term liabilities | |||||||||
Net debt | (632,714) | (971,305) | |||||||
Cash flow | |||||||||
Cash from operating activities | 259,913 | 257,489 | |||||||
CAPEX | (143,057) | ||||||||
Cash from investing activities | 112,288 | ||||||||
Cash from financing activities | (159,692) | (114,816) | |||||||
FCF | 163,049 | 251,987 | |||||||
Balance | |||||||||
Cash | 761,362 | 980,180 | |||||||
Long term investments | (128,649) | ||||||||
Excess cash | 569,313 | 919,942 | |||||||
Stockholders' equity | 1,432,264 | 1,425,034 | |||||||
Invested Capital | 935,328 | 611,023 | |||||||
ROIC | 41.97% | 53.96% | |||||||
ROCE | 22.51% | 21.93% | |||||||
EV | |||||||||
Common stock shares outstanding | 228,461 | 229,632 | |||||||
Price | 21.75 -12.33% | 24.81 21.02% | |||||||
Market cap | 4,969,019 -12.78% | 5,697,170 21.02% | |||||||
EV | 4,500,236 | 4,726,783 | |||||||
EBITDA | 366,908 | 359,229 | |||||||
EV/EBITDA | 12.27 | 13.16 | |||||||
Interest | 587 | 23 | |||||||
Interest/NOPBT | 0.17% | 0.01% |