XSHE002903
Market cap323mUSD
Jan 10, Last price
15.60CNY
1D
-0.06%
1Q
-5.85%
IPO
15.61%
Name
Yuhuan CNC Machine Tool Co Ltd
Chart & Performance
Profile
Yuhuan CNC Machine Tool Co., Ltd. researches, develops, produces, sells, and services CNC machine tools for grinding and polishing in China, Taiwan, Vietnam, Portugal, Russia, Kenya, Brazil, and internationally. The company provides double surface, camshaft, and valve grinders; single, double, and complex surface lapping/polishing machines; intelligent equipment, including MT line, packing, and microelectronics automation equipment; and piston rings equipment, as well as magnetic polishing and disc grinding machines. Its products are used in various applications in the areas of automotive, IT electronics, bearings, seals, household appliances, and others. The company was formerly known as Hunan Yuhuan Tongxin Numerical Control Machine Tool Co., Ltd. Yuhuan CNC Machine Tool Co., Ltd. was founded in 2004 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 | 420,362 17.48% | 357,819 -18.39% | |||||||
Cost of revenue | 329,687 | 271,848 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 90,675 | 85,971 | |||||||
NOPBT Margin | 21.57% | 24.03% | |||||||
Operating Taxes | 3,057 | 4,667 | |||||||
Tax Rate | 3.37% | 5.43% | |||||||
NOPAT | 87,618 | 81,304 | |||||||
Net income | 40,068 -27.70% | 55,418 -24.63% | |||||||
Dividends | (23,032) | (30,403) | |||||||
Dividend yield | 0.58% | 1.01% | |||||||
Proceeds from repurchase of equity | 37,583 | (548) | |||||||
BB yield | -0.95% | 0.02% | |||||||
Debt | |||||||||
Debt current | 68,759 | ||||||||
Long-term debt | |||||||||
Deferred revenue | 8,482 | 11,739 | |||||||
Other long-term liabilities | 3,421 | 5,460 | |||||||
Net debt | (226,950) | (150,853) | |||||||
Cash flow | |||||||||
Cash from operating activities | 130,100 | 53,208 | |||||||
CAPEX | |||||||||
Cash from investing activities | (141,296) | ||||||||
Cash from financing activities | 14,551 | (28,809) | |||||||
FCF | 115,084 | 38,577 | |||||||
Balance | |||||||||
Cash | 226,082 | 218,608 | |||||||
Long term investments | 868 | 1,003 | |||||||
Excess cash | 205,932 | 201,721 | |||||||
Stockholders' equity | 486,464 | 505,294 | |||||||
Invested Capital | 625,870 | 649,475 | |||||||
ROIC | 13.74% | 12.94% | |||||||
ROCE | 10.90% | 10.10% | |||||||
EV | |||||||||
Common stock shares outstanding | 154,108 | 150,659 | |||||||
Price | 25.55 27.81% | 19.99 11.49% | |||||||
Market cap | 3,937,470 30.74% | 3,011,673 11.94% | |||||||
EV | 3,742,174 | 2,867,953 | |||||||
EBITDA | 103,615 | 97,274 | |||||||
EV/EBITDA | 36.12 | 29.48 | |||||||
Interest | 147 | 1,868 | |||||||
Interest/NOPBT | 0.16% | 2.17% |