XSHE300323
Market cap1.82bUSD
Jan 15, Last price
7.96CNY
1D
-2.93%
1Q
48.51%
IPO
37.58%
Name
HC SemiTek Corp
Chart & Performance
Profile
HC SemiTek Corporation researches, develops, produces, and sells light emitting diode (LED) epitaxial wafers and chips in China. It also offers sapphire, sapphire substrate, and sapphire window material, as well as integrated circuit and sensor. The company was formerly known as Wuhan HC SemiTek Co., Ltd and changed its name to HC SemiTek Corporation. HC SemiTek Corporation was founded in 2005 and is based in Wuhan, 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 | 2,903,308 23.28% | 2,354,978 -25.39% | |||||||
Cost of revenue | 3,358,128 | 2,389,287 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (454,820) | (34,309) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | |||||||||
Tax Rate | |||||||||
NOPAT | (454,820) | (34,309) | |||||||
Net income | (845,692) | ||||||||
Dividends | (51,925) | ||||||||
Dividend yield | 0.50% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,263,810 | 2,115,656 | |||||||
Long-term debt | 913,459 | 983,172 | |||||||
Deferred revenue | 202,770 | 276,127 | |||||||
Other long-term liabilities | 3,580 | 28,478 | |||||||
Net debt | 545,013 | 1,847,408 | |||||||
Cash flow | |||||||||
Cash from operating activities | 105,123 | 732,574 | |||||||
CAPEX | (471,094) | ||||||||
Cash from investing activities | (816,140) | ||||||||
Cash from financing activities | 1,379,720 | 299,680 | |||||||
FCF | 365,557 | 114,913 | |||||||
Balance | |||||||||
Cash | 2,048,261 | 1,251,420 | |||||||
Long term investments | (416,005) | ||||||||
Excess cash | 1,487,091 | 1,133,672 | |||||||
Stockholders' equity | 885,857 | 1,485,011 | |||||||
Invested Capital | 9,027,989 | 8,530,026 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 1,409,487 | 1,240,236 | |||||||
Price | 7.32 13.49% | 6.45 -46.52% | |||||||
Market cap | 10,317,442 28.98% | 7,999,525 -46.52% | |||||||
EV | 11,071,538 | 9,980,824 | |||||||
EBITDA | 373,978 | 676,133 | |||||||
EV/EBITDA | 29.60 | 14.76 | |||||||
Interest | 105,163 | 86,674 | |||||||
Interest/NOPBT |