XSHE300031
Market cap926mUSD
Jan 13, Last price
16.83CNY
1D
0.18%
1Q
-7.07%
Jan 2017
-20.16%
IPO
70.69%
Name
Wuxi Boton Technology Ltd
Chart & Performance
Profile
Wuxi Boton Technology Co., Ltd. engages in the industrial bulk material handling and mobile Internet businesses. It offers heat resistance, steel cord, flame retardant, conveyer, and fabric belts. The company provides its solutions for mining, steel, cement, port and dock, and coal industries. It also offers mobile Internet services for the distribution and operation of mobile games. The company was formerly known as Wuxi Boton Belt Co., Ltd. and changed its name to Wuxi Boton Technology Co., Ltd. in August 2015. Wuxi Boton Technology Co., Ltd. was founded in 2000 and is based in Wuxi, 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 | 3,655,403 12.16% | 3,259,223 18.10% | |||||||
Cost of revenue | 3,052,034 | 3,016,978 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 603,369 | 242,245 | |||||||
NOPBT Margin | 16.51% | 7.43% | |||||||
Operating Taxes | 1,832 | 46,501 | |||||||
Tax Rate | 0.30% | 19.20% | |||||||
NOPAT | 601,537 | 195,745 | |||||||
Net income | 106,064 | ||||||||
Dividends | (24,191) | (41,197) | |||||||
Dividend yield | 0.31% | 0.72% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 573,686 | 529,214 | |||||||
Long-term debt | 208,155 | 63,299 | |||||||
Deferred revenue | (60) | ||||||||
Other long-term liabilities | 1 | 60 | |||||||
Net debt | (1,313,277) | (1,266,736) | |||||||
Cash flow | |||||||||
Cash from operating activities | 430,750 | 12,132 | |||||||
CAPEX | (276,157) | ||||||||
Cash from investing activities | (819,908) | 228,145 | |||||||
Cash from financing activities | 90,300 | 62,841 | |||||||
FCF | 482,262 | 149,404 | |||||||
Balance | |||||||||
Cash | 1,156,217 | 898,392 | |||||||
Long term investments | 938,901 | 960,856 | |||||||
Excess cash | 1,912,348 | 1,696,288 | |||||||
Stockholders' equity | 2,067,508 | 2,055,561 | |||||||
Invested Capital | 2,573,808 | 2,382,105 | |||||||
ROIC | 24.28% | 7.48% | |||||||
ROCE | 13.27% | 5.83% | |||||||
EV | |||||||||
Common stock shares outstanding | 417,739 | 411,882 | |||||||
Price | 18.54 34.06% | 13.83 -49.80% | |||||||
Market cap | 7,744,872 35.96% | 5,696,323 -49.78% | |||||||
EV | 6,626,267 | 4,563,067 | |||||||
EBITDA | 724,178 | 251,697 | |||||||
EV/EBITDA | 9.15 | 18.13 | |||||||
Interest | 24,023 | 21,355 | |||||||
Interest/NOPBT | 3.98% | 8.82% |