XSHE002922
Market cap841mUSD
Jan 13, Last price
15.95CNY
1D
-4.09%
1Q
-13.32%
IPO
37.92%
Name
Eaglerise Electric & Electronic China Co Ltd
Chart & Performance
Profile
Eaglerise Electric & Electronic (China) Co., Ltd. manufactures and sells products and solutions of power supply and components in China and internationally. The company offers LED drivers, switching power supply products, power supply transformers, inductors, special type transformers, reactors, and distribution transformers, as well as lighting fixers. Its products are used in applications, such as lighting, renewal energy, electricity utility, industrial control, etc. The company was formerly known as Eaglerise Electric & Electronic (Foshan) Co., Ltd. and changed its name to Eaglerise Electric & Electronic (China) Co., Ltd. in 2011. Eaglerise Electric & Electronic (China) Co., Ltd. was founded in 1999 and is headquartered in Foshan, China.Eaglerise Electric & Electronic (China) Co., Ltd. manufactures and sells products and solutions of power supply and components in China and internationally. The company offers LED drivers, switching power supply products, power supply transformers, inductors, special type transformers, reactors, and distribution transformers, as well as lighting fixers. Its products are used in applications, such as lighting, renewal energy, electricity utility, industrial control, etc. The company was formerly known as Eaglerise Electric & Electronic (Foshan) Co., Ltd. and changed its name to Eaglerise Electric & Electronic (China) Co., Ltd. in 2011. Eaglerise Electric & Electronic (China) Co., Ltd. was founded in 1999 and is headquartered in Foshan, 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 | 3,630,296 28.68% | 2,821,093 26.50% | |||||||
Cost of revenue | 3,190,215 | 2,498,882 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 440,081 | 322,211 | |||||||
NOPBT Margin | 12.12% | 11.42% | |||||||
Operating Taxes | 9,248 | 8,523 | |||||||
Tax Rate | 2.10% | 2.65% | |||||||
NOPAT | 430,833 | 313,688 | |||||||
Net income | 209,323 9.34% | 191,447 -1.71% | |||||||
Dividends | (75,219) | (59,264) | |||||||
Dividend yield | 1.52% | 1.31% | |||||||
Proceeds from repurchase of equity | 1,183,616 | 22,380 | |||||||
BB yield | -23.99% | -0.50% | |||||||
Debt | |||||||||
Debt current | 241,973 | 371,898 | |||||||
Long-term debt | 209,818 | 20,902 | |||||||
Deferred revenue | 53,778 | 29,448 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (772,778) | (202,147) | |||||||
Cash flow | |||||||||
Cash from operating activities | 181,323 | 185,554 | |||||||
CAPEX | (549,611) | ||||||||
Cash from investing activities | (1,035,026) | ||||||||
Cash from financing activities | 1,145,742 | 167,928 | |||||||
FCF | (148,254) | 112,737 | |||||||
Balance | |||||||||
Cash | 1,199,751 | 491,393 | |||||||
Long term investments | 24,819 | 103,556 | |||||||
Excess cash | 1,043,054 | 453,893 | |||||||
Stockholders' equity | 1,035,930 | 933,727 | |||||||
Invested Capital | 2,568,127 | 1,709,655 | |||||||
ROIC | 20.14% | 19.59% | |||||||
ROCE | 12.16% | 14.67% | |||||||
EV | |||||||||
Common stock shares outstanding | 332,258 | 296,320 | |||||||
Price | 14.85 -2.50% | 15.23 -25.01% | |||||||
Market cap | 4,934,036 9.33% | 4,512,961 -24.71% | |||||||
EV | 4,173,591 | 4,312,424 | |||||||
EBITDA | 529,367 | 381,983 | |||||||
EV/EBITDA | 7.88 | 11.29 | |||||||
Interest | 23,784 | 14,945 | |||||||
Interest/NOPBT | 5.40% | 4.64% |