Loading...
XSHE003008
Market cap259mUSD
Dec 25, Last price  
18.18CNY
1D
-2.83%
1Q
8.09%
IPO
-62.27%
Name

Xuchang KETOP Testing Research Institute Co Ltd

Chart & Performance

D1W1MN
XSHE:003008 chart
P/E
32.16
P/S
9.91
EPS
0.57
Div Yield, %
2.12%
Shrs. gr., 5y
11.63%
Rev. gr., 5y
0.12%
Revenues
191m
+22.34%
133,112,709164,994,812189,642,371202,843,904165,487,175143,895,356155,983,162190,825,407
Net income
59m
-14.81%
73,970,68699,011,831104,844,690108,214,23674,259,74264,251,80269,009,15658,791,679
CFO
107m
-0.60%
97,995,640105,603,242119,836,006126,923,799102,184,19288,698,140107,807,900107,163,523
Dividend
Sep 09, 20240.35 CNY/sh
Earnings
May 13, 2025

Profile

Xuchang KETOP Testing Research Institute Co.,Ltd. operates as a third-party testing company in China. It provides testing services for power system secondary protection equipment, smart micro-grid devices, and electric vehicle charging and battery swap systems. The company was founded in 2005 and is based in Xuchang, China.
IPO date
Sep 23, 2020
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑12
Income
Revenues
190,825
22.34%
155,983
8.40%
143,895
-13.05%
Cost of revenue
101,459
71,393
70,285
Unusual Expense (Income)
NOPBT
89,366
84,590
73,610
NOPBT Margin
46.83%
54.23%
51.16%
Operating Taxes
25,869
12,018
10,995
Tax Rate
28.95%
14.21%
14.94%
NOPAT
63,497
72,572
62,615
Net income
58,792
-14.81%
69,009
7.40%
64,252
-13.48%
Dividends
(40,000)
(40,000)
(48,000)
Dividend yield
1.38%
2.04%
1.92%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
156
143
Long-term debt
464
1,264
1,576
Deferred revenue
1,348
1,687
1,986
Other long-term liabilities
2
1
Net debt
(82,570)
(633,105)
(650,560)
Cash flow
Cash from operating activities
107,164
107,808
88,698
CAPEX
(47,742)
Cash from investing activities
(168,459)
Cash from financing activities
(40,190)
(40,184)
(48,099)
FCF
93,415
(19,445)
15,335
Balance
Cash
668,328
634,524
652,279
Long term investments
(585,294)
Excess cash
73,493
626,725
645,084
Stockholders' equity
388,267
409,765
380,756
Invested Capital
996,379
639,594
640,769
ROIC
7.76%
11.34%
9.87%
ROCE
8.35%
8.06%
7.21%
EV
Common stock shares outstanding
104,000
80,000
80,000
Price
27.89
13.56%
24.56
-21.48%
31.28
-17.60%
Market cap
2,900,563
47.63%
1,964,800
-21.48%
2,502,400
-17.60%
EV
2,817,993
1,331,695
1,851,840
EBITDA
145,478
122,801
105,765
EV/EBITDA
19.37
10.84
17.51
Interest
51
41
25
Interest/NOPBT
0.06%
0.05%
0.03%