XSHE002859
Market cap1.12bUSD
Jan 14, Last price
19.24CNY
1D
3.05%
1Q
1.75%
IPO
62.91%
Name
Zhejiang Jiemei Electronic & Tech co ltd
Chart & Performance
Profile
Zhejiang Jiemei Electronic And Technology Co., Ltd. provides consumable materials of electronic components. Its principal products include un-punched paper tapes, pre-punched paper tapes, press pocket paper tapes, top and bottom tapes, embossed tapes and its covers, and release films. The company was founded in 2001 and is headquartered in Huzhou, 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 | 1,572,267 20.83% | 1,301,183 -30.10% | |||||||
Cost of revenue | 1,184,138 | 1,083,009 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 388,129 | 218,174 | |||||||
NOPBT Margin | 24.69% | 16.77% | |||||||
Operating Taxes | 29,227 | 10,447 | |||||||
Tax Rate | 7.53% | 4.79% | |||||||
NOPAT | 358,902 | 207,727 | |||||||
Net income | 255,620 54.11% | 165,870 -57.35% | |||||||
Dividends | (82,645) | ||||||||
Dividend yield | 0.76% | ||||||||
Proceeds from repurchase of equity | (24,585) | ||||||||
BB yield | 0.23% | ||||||||
Debt | |||||||||
Debt current | 461,971 | 743,766 | |||||||
Long-term debt | 1,156,307 | 889,681 | |||||||
Deferred revenue | 25,911 | 28,150 | |||||||
Other long-term liabilities | 39,252 | 64,381 | |||||||
Net debt | 933,207 | 517,785 | |||||||
Cash flow | |||||||||
Cash from operating activities | 238,849 | 351,490 | |||||||
CAPEX | (582,040) | ||||||||
Cash from investing activities | (668,359) | ||||||||
Cash from financing activities | (96,983) | 562,745 | |||||||
FCF | (263,346) | (141,050) | |||||||
Balance | |||||||||
Cash | 569,712 | 1,085,662 | |||||||
Long term investments | 115,359 | 30,000 | |||||||
Excess cash | 606,457 | 1,050,603 | |||||||
Stockholders' equity | 1,806,905 | 1,822,920 | |||||||
Invested Capital | 4,052,458 | 3,446,629 | |||||||
ROIC | 9.57% | 6.43% | |||||||
ROCE | 8.22% | 4.78% | |||||||
EV | |||||||||
Common stock shares outstanding | 433,254 | 430,905 | |||||||
Price | 24.95 -11.62% | 28.23 -24.11% | |||||||
Market cap | 10,809,683 -11.14% | 12,164,455 -19.36% | |||||||
EV | 11,742,868 | 12,682,240 | |||||||
EBITDA | 528,710 | 331,900 | |||||||
EV/EBITDA | 22.21 | 38.21 | |||||||
Interest | 30,990 | 34,707 | |||||||
Interest/NOPBT | 7.98% | 15.91% |