XSHE002937
Market cap637mUSD
Jan 10, Last price
15.93CNY
1D
-3.04%
1Q
-11.50%
IPO
61.89%
Name
Ningbo Sunrise Elc Technology Co Ltd
Chart & Performance
Profile
Ningbo Sunrise Elc Technology Co., Ltd. manufactures and sells consumer electronics, customer premise equipment, and automotive electronic products. It offers consumer electronic products, such as OA, socket, connector, electronic, shield, communication, and high- connector products, as well as hardware and precision products; customer premise equipment, including heat sink and shell products; and automotive electronics comprising power, generator components, connectors, locks, antenna, and liquid crystal products. The company was founded in 2001 and is based in Cixi, 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 | 2,005,866 13.51% | 1,767,132 41.16% | |||||||
Cost of revenue | 1,619,593 | 1,451,435 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 386,273 | 315,697 | |||||||
NOPBT Margin | 19.26% | 17.86% | |||||||
Operating Taxes | 37,098 | 16,867 | |||||||
Tax Rate | 9.60% | 5.34% | |||||||
NOPAT | 349,175 | 298,830 | |||||||
Net income | 267,030 21.99% | 218,899 93.03% | |||||||
Dividends | (89,311) | (53,502) | |||||||
Dividend yield | 1.12% | 0.81% | |||||||
Proceeds from repurchase of equity | (739) | (1,029) | |||||||
BB yield | 0.01% | 0.02% | |||||||
Debt | |||||||||
Debt current | 34,013 | ||||||||
Long-term debt | 421,246 | 92,040 | |||||||
Deferred revenue | 3,396 | 3,726 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (550,385) | (350,353) | |||||||
Cash flow | |||||||||
Cash from operating activities | 431,548 | 262,168 | |||||||
CAPEX | (285,965) | ||||||||
Cash from investing activities | (521,436) | (283,002) | |||||||
Cash from financing activities | 298,001 | 22,836 | |||||||
FCF | 218,212 | 80,074 | |||||||
Balance | |||||||||
Cash | 881,344 | 461,514 | |||||||
Long term investments | 90,287 | 14,892 | |||||||
Excess cash | 871,338 | 388,050 | |||||||
Stockholders' equity | 1,002,546 | 909,585 | |||||||
Invested Capital | 1,065,544 | 964,980 | |||||||
ROIC | 34.39% | 36.26% | |||||||
ROCE | 19.93% | 23.24% | |||||||
EV | |||||||||
Common stock shares outstanding | 306,931 | 293,400 | |||||||
Price | 26.06 15.06% | 22.65 12.35% | |||||||
Market cap | 7,998,629 20.36% | 6,645,510 12.35% | |||||||
EV | 7,448,168 | 6,295,156 | |||||||
EBITDA | 449,768 | 370,014 | |||||||
EV/EBITDA | 16.56 | 17.01 | |||||||
Interest | 6,526 | 1,778 | |||||||
Interest/NOPBT | 1.69% | 0.56% |