XSHE002823
Market cap613mUSD
Jan 10, Last price
13.88CNY
1D
1.17%
1Q
1.46%
Jan 2017
-40.39%
IPO
26.62%
Name
Shenzhen Kaizhong Precision Technology Co Ltd
Chart & Performance
Profile
Shenzhen Kaizhong Precision Technology Co., Ltd. engages in the research, development, production, and sale of various commutators, slip rings, and connectors in China and internationally. The company offers elastic parts, automotive lightweight parts, precise tools, intelligent equipment, and multi-layer insulated wires, as well as busbars. Its products are used in various applications, including automotive, household appliances, power tools, office automation, intelligent home furnishings, energy, transportation, and medical instruments. The company is headquartered in Shenzhen, 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 | 3,023,977 13.60% | 2,662,033 8.77% | |||||||
Cost of revenue | 2,721,693 | 2,482,283 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 302,284 | 179,750 | |||||||
NOPBT Margin | 10.00% | 6.75% | |||||||
Operating Taxes | 5,590 | 49 | |||||||
Tax Rate | 1.85% | 0.03% | |||||||
NOPAT | 296,693 | 179,701 | |||||||
Net income | 76,719 209.54% | 24,785 94.49% | |||||||
Dividends | (70,470) | (2,900) | |||||||
Dividend yield | 1.95% | 0.11% | |||||||
Proceeds from repurchase of equity | (16,836) | ||||||||
BB yield | 0.47% | ||||||||
Debt | |||||||||
Debt current | 1,196,871 | 833,087 | |||||||
Long-term debt | 449,300 | 851,679 | |||||||
Deferred revenue | 92,720 | ||||||||
Other long-term liabilities | 102,541 | 3,107 | |||||||
Net debt | 1,392,519 | 1,439,959 | |||||||
Cash flow | |||||||||
Cash from operating activities | 257,446 | 309,495 | |||||||
CAPEX | (206,012) | ||||||||
Cash from investing activities | (215,965) | ||||||||
Cash from financing activities | (48,136) | (91,975) | |||||||
FCF | 198,978 | 177,216 | |||||||
Balance | |||||||||
Cash | 167,307 | 158,462 | |||||||
Long term investments | 86,345 | 86,345 | |||||||
Excess cash | 102,453 | 111,706 | |||||||
Stockholders' equity | 880,405 | 1,080,372 | |||||||
Invested Capital | 3,106,127 | 3,037,797 | |||||||
ROIC | 9.66% | 5.98% | |||||||
ROCE | 9.38% | 5.69% | |||||||
EV | |||||||||
Common stock shares outstanding | 284,143 | 286,079 | |||||||
Price | 12.70 38.80% | 9.15 -15.98% | |||||||
Market cap | 3,608,616 37.86% | 2,617,620 -16.27% | |||||||
EV | 5,001,134 | 4,057,579 | |||||||
EBITDA | 526,490 | 373,592 | |||||||
EV/EBITDA | 9.50 | 10.86 | |||||||
Interest | 84,560 | 66,589 | |||||||
Interest/NOPBT | 27.97% | 37.05% |