XSHE002913
Market cap1.07bUSD
Jan 14, Last price
24.80CNY
1D
2.39%
1Q
-0.24%
IPO
10.51%
Name
Aoshikang Technology Co Ltd
Chart & Performance
Profile
Aoshikang Technology Co., Ltd. engages in the research, development, production, and sale of printed circuit boards in Asia, Europe, and the Americas. The company offers high-density interconnection laminates, multilayer flexible boards, rigid-flex printed circuit boards, and packaged carrier boards. Its products are used in automotive, computing and storage, tele-communications, industrial and instrumentation, and other sectors. The company was formerly known as Aoshikang Technology (Yiyang) Co., Ltd. Aoshikang Technology Co., Ltd. was founded in 2005 and is based in Yiyang, 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 | 4,329,870 -5.20% | 4,567,483 2.98% | |||||||
Cost of revenue | 3,602,384 | 4,119,782 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 727,486 | 447,701 | |||||||
NOPBT Margin | 16.80% | 9.80% | |||||||
Operating Taxes | 62,714 | 38,482 | |||||||
Tax Rate | 8.62% | 8.60% | |||||||
NOPAT | 664,772 | 409,218 | |||||||
Net income | 518,626 69.05% | 306,785 -37.41% | |||||||
Dividends | (214,853) | (269,756) | |||||||
Dividend yield | 2.20% | 3.50% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 634,339 | 1,101,524 | |||||||
Long-term debt | 603,172 | 642,849 | |||||||
Deferred revenue | 140,720 | 114,667 | |||||||
Other long-term liabilities | 152,460 | 1 | |||||||
Net debt | 560,002 | 399,769 | |||||||
Cash flow | |||||||||
Cash from operating activities | 922,927 | 1,038,280 | |||||||
CAPEX | (617,704) | ||||||||
Cash from investing activities | (992,612) | ||||||||
Cash from financing activities | |||||||||
FCF | 223,220 | (199,035) | |||||||
Balance | |||||||||
Cash | 624,461 | 1,344,604 | |||||||
Long term investments | 53,048 | ||||||||
Excess cash | 461,015 | 1,116,230 | |||||||
Stockholders' equity | 1,919,757 | 2,002,125 | |||||||
Invested Capital | 5,030,009 | 4,519,022 | |||||||
ROIC | 13.92% | 9.90% | |||||||
ROCE | 13.20% | 7.92% | |||||||
EV | |||||||||
Common stock shares outstanding | 318,175 | 316,284 | |||||||
Price | 30.65 25.77% | 24.37 -36.12% | |||||||
Market cap | 9,752,078 26.52% | 7,707,853 -34.67% | |||||||
EV | 10,312,080 | 8,107,622 | |||||||
EBITDA | 1,120,196 | 803,428 | |||||||
EV/EBITDA | 9.21 | 10.09 | |||||||
Interest | 44,194 | 44,462 | |||||||
Interest/NOPBT | 6.07% | 9.93% |