XSHE300077
Market cap1.88bUSD
Jan 16, Last price
23.66CNY
1D
1.11%
1Q
-17.21%
Jan 2017
45.60%
IPO
-27.17%
Name
Nations Technologies Inc
Chart & Performance
Profile
Nations Technologies Inc. provides integrated circuit (IC) products and services in China. It offers cyber security authentication, smart card, trusted computing, low-power consumption Bluetooth, and contactless IC. The company also provides MCU, RCC, and mobile security innovation products, as well as corresponding solutions. In addition, it offers ID2, IoT authentication, OBU, and LoRa IoT solutions. The company was formerly known as Nationz Technologies Inc. and changed its name to Nations Technologies Inc. in May 2019. Nations Technologies Inc. was founded in 2000 and is headquartered in Shenzhen, 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 | 1,036,753 -13.27% | 1,195,411 17.47% | |||||||
Cost of revenue | 1,230,947 | 1,141,277 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (194,195) | 54,134 | |||||||
NOPBT Margin | 4.53% | ||||||||
Operating Taxes | (9,930) | 11,121 | |||||||
Tax Rate | 20.54% | ||||||||
NOPAT | (184,265) | 43,012 | |||||||
Net income | (571,524) | ||||||||
Dividends | (59,110) | ||||||||
Dividend yield | 0.92% | ||||||||
Proceeds from repurchase of equity | (4,349) | (110) | |||||||
BB yield | 0.07% | 0.00% | |||||||
Debt | |||||||||
Debt current | 755,956 | 728,808 | |||||||
Long-term debt | 855,893 | 459,279 | |||||||
Deferred revenue | 3,928 | 945 | |||||||
Other long-term liabilities | 452,601 | 233,343 | |||||||
Net debt | 749,368 | 370,777 | |||||||
Cash flow | |||||||||
Cash from operating activities | (122,357) | ||||||||
CAPEX | (200,440) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | 497,404 | 803,116 | |||||||
FCF | (321,617) | (899,502) | |||||||
Balance | |||||||||
Cash | 881,436 | 817,311 | |||||||
Long term investments | (18,954) | ||||||||
Excess cash | 810,644 | 757,540 | |||||||
Stockholders' equity | 669,209 | 856,712 | |||||||
Invested Capital | 2,605,580 | 2,341,142 | |||||||
ROIC | 2.32% | ||||||||
ROCE | 1.73% | ||||||||
EV | |||||||||
Common stock shares outstanding | 571,524 | 568,124 | |||||||
Price | 11.29 -19.07% | 13.95 -44.16% | |||||||
Market cap | 6,452,501 -18.58% | 7,925,334 -43.10% | |||||||
EV | 7,276,237 | 8,390,818 | |||||||
EBITDA | (84,124) | 147,602 | |||||||
EV/EBITDA | 56.85 | ||||||||
Interest | 70,016 | 37,377 | |||||||
Interest/NOPBT | 69.05% |