XSHE002947
Market cap1.10bUSD
Jan 14, Last price
31.86CNY
1D
6.20%
1Q
-3.10%
IPO
81.54%
Name
Suzhou Hengmingda Electronic Technology Co Ltd
Chart & Performance
Profile
Suzhou Hengmingda Electronic Technology Co., Ltd. primarily engages in the design, research and development, production, and sale of consumer electronic functional devices. The company's principal products are precision functional devices for consumer electronics products. Its products are used in mobile phones, tablet and notebook computers, smart wearable devices, and other consumer electronic products and components. The company was founded in 2011 and is based in Kunshan, 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 | 1,818,262 17.48% | 1,547,759 36.95% | |||||||
Cost of revenue | 1,408,601 | 1,211,398 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 409,661 | 336,361 | |||||||
NOPBT Margin | 22.53% | 21.73% | |||||||
Operating Taxes | 38,247 | 37,040 | |||||||
Tax Rate | 9.34% | 11.01% | |||||||
NOPAT | 371,415 | 299,321 | |||||||
Net income | 281,389 45.50% | 193,399 518.60% | |||||||
Dividends | (69,052) | (35,169) | |||||||
Dividend yield | 0.94% | 0.78% | |||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 58,956 | 18,872 | |||||||
Long-term debt | 155,109 | 102,118 | |||||||
Deferred revenue | 2,115 | 1,732 | |||||||
Other long-term liabilities | 2 | 1 | |||||||
Net debt | (695,853) | (451,509) | |||||||
Cash flow | |||||||||
Cash from operating activities | 267,182 | 102,582 | |||||||
CAPEX | (216,461) | ||||||||
Cash from investing activities | 163,550 | ||||||||
Cash from financing activities | (34,775) | ||||||||
FCF | 447,553 | 245,606 | |||||||
Balance | |||||||||
Cash | 909,919 | 572,499 | |||||||
Long term investments | 1 | 1 | |||||||
Excess cash | 819,005 | 495,111 | |||||||
Stockholders' equity | 963,042 | 922,012 | |||||||
Invested Capital | 1,423,440 | 1,421,279 | |||||||
ROIC | 26.11% | 21.55% | |||||||
ROCE | 18.22% | 17.40% | |||||||
EV | |||||||||
Common stock shares outstanding | 228,772 | 227,967 | |||||||
Price | 32.20 63.04% | 19.75 -30.41% | |||||||
Market cap | 7,366,453 63.61% | 4,502,344 -25.84% | |||||||
EV | 6,682,573 | 4,062,562 | |||||||
EBITDA | 471,181 | 397,623 | |||||||
EV/EBITDA | 14.18 | 10.22 | |||||||
Interest | 4,620 | 3,728 | |||||||
Interest/NOPBT | 1.13% | 1.11% |