XSHE300001
Market cap3.20bUSD
Jan 17, Last price
23.26CNY
1D
2.92%
1Q
3.61%
Jan 2017
34.14%
IPO
287.67%
Name
Qingdao TGOOD Electric Co Ltd
Chart & Performance
Profile
Qingdao TGOOD Electric Co., Ltd. provides the electrical transmission and distribution solutions in China and internationally. The company offers kiosks, trailer, modular, and skip substations; electrical components, including HV gas insulated, HV hybrid gas insulated, and medium voltage switchgears; and transformers, such as dry type, oil filled, and amorphous alloy core transformers. It serves mining, oil and gas, railway, utilities, and renewables industries. The company was founded in 2004 and is based in Qingdao, 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 | 14,601,774 25.56% | 11,629,638 23.18% | |||||||
Cost of revenue | 12,284,833 | 10,324,720 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,316,941 | 1,304,917 | |||||||
NOPBT Margin | 15.87% | 11.22% | |||||||
Operating Taxes | 6,765 | 15,147 | |||||||
Tax Rate | 0.29% | 1.16% | |||||||
NOPAT | 2,310,176 | 1,289,770 | |||||||
Net income | 491,146 80.44% | 272,201 45.43% | |||||||
Dividends | (149,876) | (20,814) | |||||||
Dividend yield | 0.73% | 0.13% | |||||||
Proceeds from repurchase of equity | (97,214) | ||||||||
BB yield | 0.47% | ||||||||
Debt | |||||||||
Debt current | 2,632,487 | 3,292,314 | |||||||
Long-term debt | 3,538,026 | 2,997,712 | |||||||
Deferred revenue | 6,344 | 419,148 | |||||||
Other long-term liabilities | 635,340 | 64,421 | |||||||
Net debt | 1,692,430 | 1,681,212 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,344,654 | 1,215,591 | |||||||
CAPEX | (1,063,204) | ||||||||
Cash from investing activities | (926,406) | ||||||||
Cash from financing activities | (538,522) | ||||||||
FCF | 2,010,341 | 1,040,028 | |||||||
Balance | |||||||||
Cash | 2,857,340 | 3,075,308 | |||||||
Long term investments | 1,620,743 | 1,533,505 | |||||||
Excess cash | 3,747,993 | 4,027,332 | |||||||
Stockholders' equity | 4,268,545 | 4,145,014 | |||||||
Invested Capital | 9,515,919 | 8,951,373 | |||||||
ROIC | 25.02% | 14.47% | |||||||
ROCE | 17.47% | 10.00% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,023,222 | 1,040,711 | |||||||
Price | 20.10 32.15% | 15.21 -38.84% | |||||||
Market cap | 20,566,758 29.93% | 15,829,210 -38.79% | |||||||
EV | 23,265,388 | 18,455,254 | |||||||
EBITDA | 2,949,405 | 1,939,675 | |||||||
EV/EBITDA | 7.89 | 9.51 | |||||||
Interest | 232,241 | 211,768 | |||||||
Interest/NOPBT | 10.02% | 16.23% |