XSHE300213
Market cap608mUSD
Jan 10, Last price
7.11CNY
1D
-4.56%
1Q
-0.14%
IPO
123.70%
Name
Beijing Jiaxun Feihong Electrical Co Ltd
Chart & Performance
Profile
Beijing Jiaxun Feihong Electrical Co., Ltd. supplies intelligent dispatching and command chain systems in China. It offers MDS6800, a new generation IP dispatching system that integrates IC and CT systems, merges traditional service scenarios and new ICT, and provides ideas and measures for dispatching and command development; and MDS3400, a dispatch commanding and communication system platform, which integrates voice and data application services. The company also provides tunnel emergency communication system designed for tunnel emergency communication; FH1000 interval optical system, a solution for inter-station communication; IMS8000, a video surveillance system; and railway disaster prevention and monitoring solution, a railway security date analysis system that analyzes the date of monitoring sensors deployed along railways, and detects and predicts environmental risks. In addition, it offers ZQJ-05 turnout gap monitoring system; IMS5100 tunnel electrical and lighting monitoring system; GSM-R network interface monitoring system; and intelligent operation and maintenance systems. The company's products are used in various industries, such as railway, petroleum and petrochemical, rail transit, electric power, and port industries. Beijing Jiaxun Feihong Electrical Co., Ltd. was founded in 1995 and is based in Beijing, 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 | 1,123,392 -1.88% | 1,144,950 10.88% | |||||||
Cost of revenue | 917,757 | 954,935 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 205,635 | 190,015 | |||||||
NOPBT Margin | 18.30% | 16.60% | |||||||
Operating Taxes | 4,329 | ||||||||
Tax Rate | 2.11% | ||||||||
NOPAT | 201,306 | 190,015 | |||||||
Net income | 67,095 7.67% | 62,318 -47.17% | |||||||
Dividends | (29,476) | (29,119) | |||||||
Dividend yield | 0.67% | 1.06% | |||||||
Proceeds from repurchase of equity | (25,210) | 28,596 | |||||||
BB yield | 0.57% | -1.04% | |||||||
Debt | |||||||||
Debt current | 286,364 | 207,985 | |||||||
Long-term debt | 21,176 | 25,008 | |||||||
Deferred revenue | 13,853 | 11,395 | |||||||
Other long-term liabilities | 2 | ||||||||
Net debt | (345,033) | (453,034) | |||||||
Cash flow | |||||||||
Cash from operating activities | 49,135 | 130,348 | |||||||
CAPEX | (58,893) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | 20,411 | (173,260) | |||||||
FCF | 90,652 | 208,306 | |||||||
Balance | |||||||||
Cash | 495,865 | 518,448 | |||||||
Long term investments | 156,708 | 167,579 | |||||||
Excess cash | 596,403 | 628,779 | |||||||
Stockholders' equity | 1,517,839 | 1,554,154 | |||||||
Invested Capital | 1,938,446 | 1,774,578 | |||||||
ROIC | 10.84% | 10.59% | |||||||
ROCE | 8.10% | 7.90% | |||||||
EV | |||||||||
Common stock shares outstanding | 609,957 | 566,530 | |||||||
Price | 7.20 48.45% | 4.85 -45.32% | |||||||
Market cap | 4,391,691 59.83% | 2,747,669 -47.48% | |||||||
EV | 4,051,430 | 2,298,684 | |||||||
EBITDA | 255,510 | 236,386 | |||||||
EV/EBITDA | 15.86 | 9.72 | |||||||
Interest | 8,203 | 10,587 | |||||||
Interest/NOPBT | 3.99% | 5.57% |