XSHE003031
Market cap3.08bUSD
Jan 17, Last price
50.03CNY
1D
2.39%
1Q
4.80%
IPO
307.47%
Name
Hebei Sinopack Electronic Technology Co Ltd
Chart & Performance
P/E
46.06
P/S
8.43
EPS
1.09
Div Yield, %
0.02%
Shrs. gr., 5y
72.24%
Rev. gr., 5y
45.73%
Revenues
2.68b
+105.04%
Net income
490m
+229.61%
CFO
544m
+373.09%
Dividend
Jun 11, 20240.39 CNY/sh
Earnings
May 16, 2025
Profile
Hebei Sinopack Electronic Technology Co.,Ltd. develops, produces, and sells multi-layer ceramic packaging products. The company offers electronic ceramic products for use in the areas of optical communication, industrial laser, infrared detector, microwave communication, automotive electronics, and consumer electronics. It also engages in the import and export business; and the provision of technical consulting services. The company was founded in 2009 and is based in Luquan, 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 | 2,675,566 105.04% | 1,304,906 28.72% | ||||||
Cost of revenue | 2,084,715 | 1,142,243 | ||||||
Unusual Expense (Income) | ||||||||
NOPBT | 590,852 | 162,663 | ||||||
NOPBT Margin | 22.08% | 12.47% | ||||||
Operating Taxes | 44,703 | 408 | ||||||
Tax Rate | 7.57% | 0.25% | ||||||
NOPAT | 546,149 | 162,255 | ||||||
Net income | 489,982 229.61% | 148,655 22.19% | ||||||
Dividends | (5,561) | (22,400) | ||||||
Dividend yield | 0.02% | 0.11% | ||||||
Proceeds from repurchase of equity | (21,469) | (1,080) | ||||||
BB yield | 0.07% | 0.01% | ||||||
| Debt | ||||||||
Debt current | 90,155 | 201,679 | ||||||
Long-term debt | 79,924 | 16,201 | ||||||
Deferred revenue | 174,826 | 40,100 | ||||||
Other long-term liabilities | ||||||||
Net debt | (3,579,156) | (87,802) | ||||||
| Cash flow | ||||||||
Cash from operating activities | 543,659 | 114,916 | ||||||
CAPEX | (437,641) | |||||||
Cash from investing activities | (566,451) | 17,463 | ||||||
Cash from financing activities | 2,417,971 | |||||||
FCF | (865,845) | (180,782) | ||||||
| Balance | ||||||||
Cash | 3,707,625 | 305,682 | ||||||
Long term investments | 41,609 | 2 | ||||||
Excess cash | 3,615,456 | 240,437 | ||||||
Stockholders' equity | 2,259,522 | 1,009,126 | ||||||
Invested Capital | 3,984,508 | 1,252,441 | ||||||
ROIC | 20.86% | 15.09% | ||||||
ROCE | 9.41% | 10.74% | ||||||
| EV | ||||||||
Common stock shares outstanding | 337,919 | 209,374 | ||||||
Price | 87.98 -8.64% | 96.30 61.19% | ||||||
Market cap | 29,730,110 47.45% | 20,162,683 61.43% | ||||||
EV | 26,444,365 | 20,474,263 | ||||||
EBITDA | 739,882 | 207,207 | ||||||
EV/EBITDA | 35.74 | 98.81 | ||||||
Interest | 6,013 | |||||||
Interest/NOPBT | 1.02% | |||||||