XSHE003003
Market cap223mUSD
Dec 24, Last price
9.32CNY
1D
-0.11%
1Q
21.04%
IPO
-42.71%
Name
Guangdong Tengen Industrial Group Co Ltd
Chart & Performance
Profile
Guangdong Tengen Industrial Group Co.,Ltd. manufactures and sells packaging supplies and logistic equipment in China. The company offers poly mailers, cardboard envelopes, security bags, label stickers, packing list envelopes, bubble mailers, security seals, packaging tapes, and waybills. It serves express, e-commerce, post, finance, and telecommunication industries. The company was formerly known as Guangdong Tengen Printing Co., Ltd. and changed its name to Guangdong Tengen Industrial Group Co.,Ltd. in November 2015. Guangdong Tengen Industrial Group Co.,Ltd. was founded in 2010 and is based in Dongguan, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,416,583 -2.59% | 1,454,235 12.83% | 1,288,836 26.94% | |||||||
Cost of revenue | 1,322,668 | 1,396,676 | 1,241,518 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 93,915 | 57,560 | 47,318 | |||||||
NOPBT Margin | 6.63% | 3.96% | 3.67% | |||||||
Operating Taxes | 5,439 | |||||||||
Tax Rate | 5.79% | |||||||||
NOPAT | 88,476 | 57,560 | 47,318 | |||||||
Net income | 50,131 | 25,935 -55.95% | ||||||||
Dividends | (17,672) | (26,508) | ||||||||
Dividend yield | 0.84% | 1.37% | ||||||||
Proceeds from repurchase of equity | (961) | |||||||||
BB yield | 0.05% | |||||||||
Debt | ||||||||||
Debt current | 119,554 | 132,692 | 181,527 | |||||||
Long-term debt | 44 | 60,181 | 129,105 | |||||||
Deferred revenue | 30,540 | 31,590 | 14,904 | |||||||
Other long-term liabilities | 1 | 1 | ||||||||
Net debt | (238,753) | 37,317 | (47,204) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 291,814 | 35,177 | ||||||||
CAPEX | (53,573) | |||||||||
Cash from investing activities | (132,696) | 110,960 | ||||||||
Cash from financing activities | 106,141 | |||||||||
FCF | 315,472 | (5,942) | (266,149) | |||||||
Balance | ||||||||||
Cash | 358,351 | 147,084 | 356,366 | |||||||
Long term investments | 1 | 8,472 | 1,471 | |||||||
Excess cash | 287,522 | 82,844 | 293,395 | |||||||
Stockholders' equity | 524,798 | 516,747 | 538,364 | |||||||
Invested Capital | 1,112,950 | 1,336,851 | 1,251,791 | |||||||
ROIC | 7.22% | 4.45% | 4.35% | |||||||
ROCE | 6.66% | 4.02% | 3.03% | |||||||
EV | ||||||||||
Common stock shares outstanding | 179,039 | 176,720 | 176,720 | |||||||
Price | 11.49 -2.96% | 11.84 7.84% | 10.98 -24.68% | |||||||
Market cap | 2,057,162 -1.68% | 2,092,365 7.84% | 1,940,177 -24.68% | |||||||
EV | 1,818,177 | 2,132,524 | 1,895,345 | |||||||
EBITDA | 145,643 | 115,303 | 94,724 | |||||||
EV/EBITDA | 12.48 | 18.49 | 20.01 | |||||||
Interest | 5,997 | 7,918 | 5,065 | |||||||
Interest/NOPBT | 6.39% | 13.76% | 10.70% |