XSHE002879
Market cap383mUSD
Jan 08, Last price
14.85CNY
1D
-1.13%
1Q
6.00%
IPO
-27.18%
Name
Chang Lan Electric Technology Co Ltd
Chart & Performance
Profile
Chang Lan Electric Technology Co.,Ltd. manufactures and sells cable accessories in China. The company's products include DC and AC cable accessories; cold and heat shrink cable accessories; grounding devices; and cable fittings. It also offers tools for installation and cable laying, such as cable burnishing machines, insulated exploiation tools, compression tools, JSD cable hauling machines, cable rollers, drum stands, and cable winch and calibrate machines; and auxiliary materials, including waterproof tapes, epoxy sealed muds, self-bonding fire-resistance tapes, self-adhesive rubber insulated tapes, wet solidify armored tapes, and insulated waterproof gasket cement for cable. The company's products are used in power grid, power plant, new energy, railway, subway, and nuclear power industries. Chang Lan Electric Technology Co.,Ltd. was founded in 1958 and is based in Changsha, 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 | 1,042,171 5.39% | 988,911 -6.51% | |||||||
Cost of revenue | 859,576 | 897,668 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 182,594 | 91,243 | |||||||
NOPBT Margin | 17.52% | 9.23% | |||||||
Operating Taxes | 2,062 | ||||||||
Tax Rate | 1.13% | ||||||||
NOPAT | 180,532 | 91,243 | |||||||
Net income | 72,133 142.79% | 29,710 -78.84% | |||||||
Dividends | (28,966) | (41,603) | |||||||
Dividend yield | 0.94% | 1.56% | |||||||
Proceeds from repurchase of equity | 97,266 | ||||||||
BB yield | -3.65% | ||||||||
Debt | |||||||||
Debt current | 1,441 | ||||||||
Long-term debt | 2,860 | 6,832 | |||||||
Deferred revenue | 18,033 | 23,649 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (771,550) | (701,674) | |||||||
Cash flow | |||||||||
Cash from operating activities | 209,042 | 37,166 | |||||||
CAPEX | (134,622) | ||||||||
Cash from investing activities | (62,575) | ||||||||
Cash from financing activities | 52,686 | ||||||||
FCF | 150,019 | 8,128 | |||||||
Balance | |||||||||
Cash | 753,332 | 709,947 | |||||||
Long term investments | 21,078 | ||||||||
Excess cash | 722,302 | 660,502 | |||||||
Stockholders' equity | 1,049,192 | 1,025,614 | |||||||
Invested Capital | 1,066,159 | 1,046,344 | |||||||
ROIC | 17.09% | 9.20% | |||||||
ROCE | 10.18% | 5.33% | |||||||
EV | |||||||||
Common stock shares outstanding | 193,108 | 193,108 | |||||||
Price | 16.02 16.17% | 13.79 -41.57% | |||||||
Market cap | 3,093,584 16.17% | 2,662,954 -37.20% | |||||||
EV | 2,322,034 | 1,961,280 | |||||||
EBITDA | 223,366 | 126,971 | |||||||
EV/EBITDA | 10.40 | 15.45 | |||||||
Interest | 520 | 256 | |||||||
Interest/NOPBT | 0.28% | 0.28% |