XSHE002837
Market cap3.92bUSD
Jan 17, Last price
38.81CNY
1D
0.65%
1Q
32.64%
Jan 2017
749.52%
IPO
749.52%
Name
Shenzhen Envicool Technology Co Ltd
Chart & Performance
Profile
Shenzhen Envicool Technology Co., Ltd. produces and sells temperature control solutions and products in China. It offers AC and DC powered air conditioners, heat exchangers, and combo air conditioner for outdoor cabinets; and telecom site cooling solutions, including free cooling, split AC air conditioners, and split DC air conditioners. The company also provides industrial air conditioners, fans-and-filters, air/water heat exchangers, thermostats/hygrostats, heaters, oil coolers, and water coolers; transport cooling solutions; data center cooling solutions; door/wall mounted units; and floor standing units. In addition, it offers ceiling and wall mounted air environment units, elevator air sterilizer, and mobile and mini mobile disinfection purifiers; and liquid and air cooling products. The company was founded in 2005 and is based 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 | 3,528,859 20.72% | 2,923,182 31.19% | |||||||
Cost of revenue | 2,842,834 | 2,488,460 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 686,025 | 434,721 | |||||||
NOPBT Margin | 19.44% | 14.87% | |||||||
Operating Taxes | 52,725 | 42,682 | |||||||
Tax Rate | 7.69% | 9.82% | |||||||
NOPAT | 633,300 | 392,039 | |||||||
Net income | 344,006 22.74% | 280,283 36.69% | |||||||
Dividends | (99,972) | (60,175) | |||||||
Dividend yield | 0.64% | 0.42% | |||||||
Proceeds from repurchase of equity | (10,703) | ||||||||
BB yield | 0.07% | ||||||||
Debt | |||||||||
Debt current | 378,000 | 536,009 | |||||||
Long-term debt | 176,486 | 145,459 | |||||||
Deferred revenue | 22,648 | 15,314 | |||||||
Other long-term liabilities | 33,429 | 26,440 | |||||||
Net debt | (434,142) | (147,632) | |||||||
Cash flow | |||||||||
Cash from operating activities | 453,072 | 192,391 | |||||||
CAPEX | (204,169) | ||||||||
Cash from investing activities | (93,059) | 22,844 | |||||||
Cash from financing activities | (115,669) | ||||||||
FCF | 464,548 | 145,981 | |||||||
Balance | |||||||||
Cash | 990,529 | 824,254 | |||||||
Long term investments | (1,901) | 4,847 | |||||||
Excess cash | 812,185 | 682,941 | |||||||
Stockholders' equity | 1,718,051 | 1,483,101 | |||||||
Invested Capital | 2,241,269 | 2,055,618 | |||||||
ROIC | 29.48% | 20.33% | |||||||
ROCE | 22.35% | 15.85% | |||||||
EV | |||||||||
Common stock shares outstanding | 567,985 | 564,976 | |||||||
Price | 27.49 7.29% | 25.62 5.90% | |||||||
Market cap | 15,613,901 7.86% | 14,476,434 8.78% | |||||||
EV | 15,179,759 | 14,328,801 | |||||||
EBITDA | 686,025 | 495,234 | |||||||
EV/EBITDA | 22.13 | 28.93 | |||||||
Interest | 21,432 | 22,100 | |||||||
Interest/NOPBT | 3.12% | 5.08% |