XSHE300069
Market cap222mUSD
Dec 24, Last price
13.88CNY
1D
-0.50%
1Q
16.84%
Jan 2017
-70.62%
IPO
-25.23%
Name
Zhejiang JinLiHua Electric Co.
Chart & Performance
Profile
Jinlihua Electric Co., Ltd. engages in the research, development, manufacture, and supply of functional glass and insulation products for use in HV, UHV, and EHV transmission lines in China and internationally. It offers standard suspension, fog type suspension, open air profile type, and cap and pin type products. In addition, the company engages in the production of radio and television programs; production and performance of dramas; and other film and television dramas. The company was formerly known as Zhejiang Jinlihua Electric Co., Ltd. and changed its name to Jinlihua Electric Co., Ltd. Jinlihua Electric Co., Ltd. was founded in 2003 and is based in Jinhua, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 183,215 52.16% | 120,409 -47.55% | 229,556 78.60% | |||||||
Cost of revenue | 166,697 | 131,578 | 218,643 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 16,517 | (11,169) | 10,912 | |||||||
NOPBT Margin | 9.02% | 4.75% | ||||||||
Operating Taxes | 90 | 412 | ||||||||
Tax Rate | 0.54% | 3.77% | ||||||||
NOPAT | 16,428 | (11,169) | 10,501 | |||||||
Net income | 7,661 | |||||||||
Dividends | (2,311) | |||||||||
Dividend yield | 0.13% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 71,659 | 116,001 | ||||||||
Long-term debt | 52,234 | 12,467 | 709 | |||||||
Deferred revenue | 2,411 | 2,627 | 3,528 | |||||||
Other long-term liabilities | 2,627 | 3,528 | ||||||||
Net debt | (39,599) | (71,367) | (12,690) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 69,095 | 6,304 | ||||||||
CAPEX | (57,352) | |||||||||
Cash from investing activities | (69,748) | 60,811 | 20,204 | |||||||
Cash from financing activities | (40,000) | |||||||||
FCF | 46,181 | 45,836 | 21,956 | |||||||
Balance | ||||||||||
Cash | 84,052 | 115,080 | 98,418 | |||||||
Long term investments | 7,781 | 40,414 | 30,982 | |||||||
Excess cash | 82,672 | 149,473 | 117,922 | |||||||
Stockholders' equity | 17,509 | 151,307 | 153,437 | |||||||
Invested Capital | 293,721 | 186,062 | 279,199 | |||||||
ROIC | 6.85% | 3.48% | ||||||||
ROCE | 5.29% | 2.77% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 109,443 | 117,000 | 117,000 | |||||||
Price | 16.08 28.33% | 12.53 -45.66% | 23.06 50.72% | |||||||
Market cap | 1,759,840 20.04% | 1,466,010 -45.66% | 2,698,020 50.72% | |||||||
EV | 1,735,941 | 1,409,658 | 2,702,474 | |||||||
EBITDA | 33,204 | 789 | 24,259 | |||||||
EV/EBITDA | 52.28 | 1,786.79 | 111.40 | |||||||
Interest | 2,348 | 4,919 | 5,759 | |||||||
Interest/NOPBT | 14.22% | 52.78% |