XSHE003021
Market cap3.45bUSD
Jan 21, Last price
104.96CNY
1D
10.00%
1Q
125.72%
IPO
72.51%
Name
Shenzhen Zhaowei Machinery & Electronics Co Ltd
Chart & Performance
P/E
139.39
P/S
20.80
EPS
0.75
Div Yield, %
0.73%
Shrs. gr., 5y
13.38%
Rev. gr., 5y
9.76%
Revenues
1.21b
+4.64%
Net income
180m
+19.55%
CFO
196m
-12.65%
Dividend
May 21, 20240.77 CNY/sh
Earnings
May 08, 2025
Profile
Shenzhen Zhaowei Machinery & Electronic Co., Ltd. engages in the research, design, manufacture, assembly, and sale of the micro motor, gearbox, and other micro precision transmission systems. The company offers DC motors; DC, palnetary, brushless, brushed, 12V, 24V, stepper, and custom gear motors; planetary, miniature, speed reducer, plastic and metal planetary, electric motor, and custom gearboxes, as well as planetary gearheads; linear actuator motors; and customized products, such as smart home, consumer elecronics, communication, automobile, and intelligent robot drives. It serves automobiles, communication and medical technology, home automation, consumer electronics, intelligent robots, and industry equipment markets. The company was founded in 2001 and is based in Shenzhen, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 1,205,945 4.64% | 1,152,459 1.09% | ||||||
Cost of revenue | 1,038,957 | 985,933 | ||||||
Unusual Expense (Income) | ||||||||
NOPBT | 166,988 | 166,526 | ||||||
NOPBT Margin | 13.85% | 14.45% | ||||||
Operating Taxes | 12,252 | 8,254 | ||||||
Tax Rate | 7.34% | 4.96% | ||||||
NOPAT | 154,736 | 158,272 | ||||||
Net income | 179,923 19.55% | 150,496 2.00% | ||||||
Dividends | (28,881) | |||||||
Dividend yield | 0.13% | |||||||
Proceeds from repurchase of equity | (7,262) | (6,331) | ||||||
BB yield | 0.03% | 0.08% | ||||||
| Debt | ||||||||
Debt current | 40,981 | 49,619 | ||||||
Long-term debt | 568 | 14,576 | ||||||
Deferred revenue | 34,074 | |||||||
Other long-term liabilities | 39,263 | |||||||
Net debt | (1,893,683) | (556,208) | ||||||
| Cash flow | ||||||||
Cash from operating activities | 195,980 | 224,357 | ||||||
CAPEX | (206,098) | |||||||
Cash from investing activities | (227,829) | |||||||
Cash from financing activities | (64,116) | 27,047 | ||||||
FCF | 994,872 | (244,738) | ||||||
| Balance | ||||||||
Cash | 1,751,865 | 620,403 | ||||||
Long term investments | 183,367 | |||||||
Excess cash | 1,874,934 | 562,781 | ||||||
Stockholders' equity | 1,102,143 | 1,189,427 | ||||||
Invested Capital | 2,066,068 | 2,469,729 | ||||||
ROIC | 6.82% | 7.14% | ||||||
ROCE | 5.20% | 5.42% | ||||||
| EV | ||||||||
Common stock shares outstanding | 239,898 | 170,692 | ||||||
Price | 93.99 95.53% | 48.07 -39.80% | ||||||
Market cap | 22,547,990 174.80% | 8,205,160 -39.89% | ||||||
EV | 20,654,307 | 7,648,952 | ||||||
EBITDA | 234,584 | 228,485 | ||||||
EV/EBITDA | 88.05 | 33.48 | ||||||
Interest | 3,334 | 3,132 | ||||||
Interest/NOPBT | 2.00% | 1.88% | ||||||