XSHE300360
Market cap1.18bUSD
Jan 14, Last price
16.82CNY
1D
5.72%
1Q
5.19%
Jan 2017
13.65%
IPO
61.76%
Name
Hangzhou Sunrise Technology Co Ltd
Chart & Performance
Profile
Hangzhou Sunrise Technology Co., Ltd. designs, develops, manufactures, and sells electricity energy meters and power information collection systems in China. Its products include smart energy meters, water meters, concentrators, special purpose terminals, distribution terminals, and charging piles. The company was founded in 2001 and is based in Hangzhou, 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 | 1,771,340 17.59% | 1,506,317 24.47% | |||||||
Cost of revenue | 1,176,160 | 1,122,534 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 595,180 | 383,784 | |||||||
NOPBT Margin | 33.60% | 25.48% | |||||||
Operating Taxes | 83,259 | 66,885 | |||||||
Tax Rate | 13.99% | 17.43% | |||||||
NOPAT | 511,921 | 316,898 | |||||||
Net income | 607,293 28.64% | 472,094 48.53% | |||||||
Dividends | (100,877) | (75,658) | |||||||
Dividend yield | 1.46% | 1.03% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 699 | ||||||||
Long-term debt | 1,308 | 2,774 | |||||||
Deferred revenue | 15,591 | 11,952 | |||||||
Other long-term liabilities | 832 | 582 | |||||||
Net debt | (2,828,749) | (2,016,888) | |||||||
Cash flow | |||||||||
Cash from operating activities | 583,955 | 527,841 | |||||||
CAPEX | (54,028) | ||||||||
Cash from investing activities | (470,622) | ||||||||
Cash from financing activities | (76,992) | ||||||||
FCF | (32,035) | 370,586 | |||||||
Balance | |||||||||
Cash | 2,247,952 | 1,741,793 | |||||||
Long term investments | 582,105 | 278,569 | |||||||
Excess cash | 2,741,490 | 1,945,046 | |||||||
Stockholders' equity | 3,003,531 | 2,773,781 | |||||||
Invested Capital | 938,512 | 1,157,334 | |||||||
ROIC | 48.85% | 30.25% | |||||||
ROCE | 16.02% | 12.26% | |||||||
EV | |||||||||
Common stock shares outstanding | 506,077 | 504,387 | |||||||
Price | 13.66 -6.12% | 14.55 17.91% | |||||||
Market cap | 6,913,014 -5.80% | 7,338,833 17.91% | |||||||
EV | 4,130,595 | 5,366,661 | |||||||
EBITDA | 656,046 | 423,683 | |||||||
EV/EBITDA | 6.30 | 12.67 | |||||||
Interest | 985 | 155 | |||||||
Interest/NOPBT | 0.17% | 0.04% |