XSHE300232
Market cap901mUSD
Jan 13, Last price
6.09CNY
1D
0.33%
1Q
-7.31%
Jan 2017
-41.22%
IPO
217.19%
Name
Unilumin Group Co Ltd
Chart & Performance
Profile
Unilumin Group Co., Ltd., together with its subsidiaries, designs, develops, manufactures, sells, and services LED display and lighting solutions in China and internationally. It offers various industry solutions for control room, broadcast, commercial, retail, entertainment, sports, landscape lighting, and other applications. The company also provides LED display units, and plug and play LED TVs; rental LED displays; fixed LED display products, including LED signage solutions, outdoor SMD LED displays/products for DOOH market, and other LED display products; and surge arrestors. In addition, it offers LED outdoor lighting solutions comprising street lighting, industrial lighting, landscape lightning, tunnel lighting, and canopy lighting, as well as energy management control solutions. Further, the company produces and processes high-power lamp, and other LED products; and provides online and warranty services. Additionally, it provides creative displays for stage, architecture, TV studio, etc.; and LED displays for professional markets. The company was incorporated in 2004 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 | 7,410,314 4.73% | 7,075,945 -2.12% | |||||||
Cost of revenue | 6,831,703 | 6,470,031 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 578,611 | 605,914 | |||||||
NOPBT Margin | 7.81% | 8.56% | |||||||
Operating Taxes | 48,014 | 11,637 | |||||||
Tax Rate | 8.30% | 1.92% | |||||||
NOPAT | 530,596 | 594,278 | |||||||
Net income | 144,471 127.06% | 63,627 -65.16% | |||||||
Dividends | (35,787) | (27,275) | |||||||
Dividend yield | 0.37% | 0.46% | |||||||
Proceeds from repurchase of equity | (10,001) | ||||||||
BB yield | 0.10% | ||||||||
Debt | |||||||||
Debt current | 553,641 | 630,024 | |||||||
Long-term debt | 340,699 | 289,426 | |||||||
Deferred revenue | 30,514 | 30,952 | |||||||
Other long-term liabilities | 97,397 | 102,159 | |||||||
Net debt | (1,747,299) | (1,209,339) | |||||||
Cash flow | |||||||||
Cash from operating activities | 817,272 | 703,167 | |||||||
CAPEX | (361,585) | ||||||||
Cash from investing activities | (475,483) | ||||||||
Cash from financing activities | (47,736) | ||||||||
FCF | 882,299 | 593,682 | |||||||
Balance | |||||||||
Cash | 2,246,289 | 1,808,243 | |||||||
Long term investments | 395,350 | 320,545 | |||||||
Excess cash | 2,271,123 | 1,774,991 | |||||||
Stockholders' equity | 3,095,356 | 2,989,704 | |||||||
Invested Capital | 3,357,448 | 3,687,764 | |||||||
ROIC | 15.06% | 15.99% | |||||||
ROCE | 10.13% | 10.93% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,111,315 | 1,089,089 | |||||||
Price | 8.80 60.29% | 5.49 -38.59% | |||||||
Market cap | 9,779,576 63.56% | 5,979,101 -37.75% | |||||||
EV | 7,992,412 | 4,769,763 | |||||||
EBITDA | 831,784 | 837,824 | |||||||
EV/EBITDA | 9.61 | 5.69 | |||||||
Interest | 19,093 | 18,554 | |||||||
Interest/NOPBT | 3.30% | 3.06% |