XSHE
003036
Market cap542mUSD
Jul 28, Last price
18.02CNY
1D
-1.26%
1Q
43.70%
IPO
98.90%
Name
Zhejiang Taitan Co Ltd
Chart & Performance
Profile
Zhejiang Taitan Co.,Ltd. engages in the research and development, manufacture, and sale of textile machines in China. It offers spinning, weaving, twisting, and dyeing machinery, as well as textile equipment. The company also exports its products internationally. Zhejiang Taitan Co.,Ltd. was founded in 1986 and is based in Xinchang, 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 | 1,400,488 -12.50% | 1,600,562 28.74% | |||||||
Cost of revenue | 1,207,136 | 1,393,593 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 193,352 | 206,969 | |||||||
NOPBT Margin | 13.81% | 12.93% | |||||||
Operating Taxes | 22,814 | 21,117 | |||||||
Tax Rate | 11.80% | 10.20% | |||||||
NOPAT | 170,538 | 185,853 | |||||||
Net income | 129,966 -0.15% | 130,167 78.97% | |||||||
Dividends | (36,720) | (15,552) | |||||||
Dividend yield | 1.37% | 0.61% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 66,000 | 16,710 | |||||||
Long-term debt | 207,481 | 10,535 | |||||||
Deferred revenue | 157,112 | 28,747 | |||||||
Other long-term liabilities | 20,050 | 2,025 | |||||||
Net debt | (915,929) | (890,035) | |||||||
Cash flow | |||||||||
Cash from operating activities | 279,914 | 301,980 | |||||||
CAPEX | (78,043) | ||||||||
Cash from investing activities | (220,031) | 27,719 | |||||||
Cash from financing activities | 255,761 | ||||||||
FCF | (133,743) | 418,376 | |||||||
Balance | |||||||||
Cash | 1,240,042 | 917,280 | |||||||
Long term investments | (50,632) | ||||||||
Excess cash | 1,119,386 | 837,252 | |||||||
Stockholders' equity | 920,877 | 1,024,226 | |||||||
Invested Capital | 970,250 | 476,992 | |||||||
ROIC | 23.57% | 33.40% | |||||||
ROCE | 10.19% | 15.72% | |||||||
EV | |||||||||
Common stock shares outstanding | 216,610 | 216,000 | |||||||
Price | 12.40 5.00% | 11.81 -4.60% | |||||||
Market cap | 2,685,964 5.29% | 2,550,960 -4.60% | |||||||
EV | 1,771,531 | 1,673,370 | |||||||
EBITDA | 223,185 | 225,678 | |||||||
EV/EBITDA | 7.94 | 7.41 | |||||||
Interest | 7,280 | 927 | |||||||
Interest/NOPBT | 3.77% | 0.45% |