Loading...
XSHE
002938
Market cap9.08bUSD
May 22, Last price  
28.24CNY
1D
-2.92%
1Q
-33.90%
IPO
18.23%
Name

Avary Holding Shenzhen Co Ltd

Chart & Performance

D1W1MN
No data to show
P/E
18.07
P/S
1.86
EPS
1.56
Div Yield, %
1.77%
Shrs. gr., 5y
0.08%
Rev. gr., 5y
5.72%
Revenues
35.14b
+9.59%
15,397,669,60017,092,663,13417,138,441,68523,920,836,87225,854,780,28026,614,629,37229,851,314,48033,314,849,22036,210,971,44132,066,047,78135,140,384,498
Net income
3.62b
+10.14%
1,414,133,6321,526,023,7991,003,982,4791,827,321,2722,771,221,5162,924,614,3982,841,469,9773,317,274,1785,011,536,6393,286,953,2043,620,351,391
CFO
7.08b
-11.12%
3,409,367,3002,924,086,6761,719,797,8291,672,960,9306,209,705,6454,161,757,8725,183,926,2794,295,811,12310,956,763,9517,968,561,8147,082,423,666
Dividend
Jun 13, 20240.5 CNY/sh

Profile

Avary Holding(Shenzhen)Co., Limited engages in the research and development, design, manufacture, and sale of printed circuit boards in China. Its products are used in communication, consumer electronic and computer, and automotive electronics and industrial control industries. The company was founded in 1999 and is based in Shenzhen, China.
URL
http://www.avaryholding.com/
IPO date
Sep 18, 2018
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
35,140,384
9.59%
32,066,048
-11.45%
36,210,971
8.69%
Cost of revenue
30,824,733
27,531,206
29,623,081
Unusual Expense (Income)
NOPBT
4,315,652
4,534,842
6,587,890
NOPBT Margin
12.28%
14.14%
18.19%
Operating Taxes
425,417
284,520
608,119
Tax Rate
9.86%
6.27%
9.23%
NOPAT
3,890,235
4,250,321
5,979,771
Net income
3,620,351
10.14%
3,286,953
-34.41%
5,011,537
51.07%
Dividends
(1,624,306)
(1,160,578)
Dividend yield
3.15%
1.83%
Proceeds from repurchase of equity
(205,274)
BB yield
0.40%
Debt
Debt current
3,256,897
3,961,383
2,987,310
Long-term debt
325,571
163,712
329,593
Deferred revenue
359,278
245,575
241,784
Other long-term liabilities
1
1
1
Net debt
(9,914,485)
(9,154,117)
(6,097,683)
Cash flow
Cash from operating activities
7,082,424
7,968,562
10,956,764
CAPEX
(3,512,058)
Cash from investing activities
(4,453,833)
Cash from financing activities
(942,850)
FCF
3,996,338
5,026,325
7,458,849
Balance
Cash
13,496,952
10,912,080
8,206,594
Long term investments
1
2,367,131
1,207,993
Excess cash
11,739,933
11,675,909
7,604,038
Stockholders' equity
18,489,237
18,029,933
16,120,051
Invested Capital
24,450,390
22,288,310
23,345,174
ROIC
16.65%
18.63%
24.42%
ROCE
11.79%
13.18%
21.03%
EV
Common stock shares outstanding
2,320,738
2,314,756
2,313,362
Price
36.48
63.59%
22.30
-18.73%
27.44
-35.33%
Market cap
84,660,525
64.01%
51,619,054
-18.68%
63,478,648
-35.51%
EV
74,957,705
42,489,655
57,380,965
EBITDA
7,398,341
7,498,694
9,582,602
EV/EBITDA
10.13
5.67
5.99
Interest
2,677
120,832
86,077
Interest/NOPBT
0.06%
2.66%
1.31%