XSHE300375
Market cap451mUSD
Jan 09, Last price
4.38CNY
1D
1.15%
1Q
-6.41%
Jan 2017
-43.70%
IPO
-12.92%
Name
Tianjin Pengling Group Co Ltd
Chart & Performance
Profile
Tianjin Pengling Group Co., Ltd. researches, develops, designs, produces, and sells automotive fluid pipelines and automotive seal products for automotive manufacturers and vehicle powertrain manufacturers in China and internationally. It offers automotive cooling, automotive fuel, automotive air conditioning, automotive oil air, transmission oil cooling, automobile turbocharged, automobile vacuum brake, and automobile molded pipeline assembly products; and automobile sunroof drainage pipeline products. The company also provides fluid pipeline products, such as turbo line, air filter line, sunroof drain line, air conditioning pipeline, cooling line, oil cooler piping, vacuum line, oil and gas pipeline, and fuel line products; and vehicle seals, including door frame seals, window frame seals, water cut inside and outside doors, front and rear windshield seals, engine compartment seals, trunk seals, sunroof seals, and roof seals trim products. In addition, it offers automotive rubber hoses and sealing strip products. The company was formerly known as Tianjin Pengling Rubber Hose Co., Ltd. and changed its name to Tianjin Pengling Group Co., Ltd. in June 2018. Tianjin Pengling Group Co., Ltd. was founded in 1988 and is based in Tianjin, 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 | 1,951,630 14.95% | 1,697,759 2.47% | |||||||
Cost of revenue | 1,904,600 | 1,505,547 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 47,030 | 192,211 | |||||||
NOPBT Margin | 2.41% | 11.32% | |||||||
Operating Taxes | (3,758) | ||||||||
Tax Rate | |||||||||
NOPAT | 50,788 | 192,211 | |||||||
Net income | 28,406 -62.48% | 75,707 21.33% | |||||||
Dividends | (37,769) | (33,240) | |||||||
Dividend yield | 0.96% | 1.37% | |||||||
Proceeds from repurchase of equity | (397) | ||||||||
BB yield | 0.01% | ||||||||
Debt | |||||||||
Debt current | 197,921 | 113,154 | |||||||
Long-term debt | 25,076 | 13,673 | |||||||
Deferred revenue | 44,490 | ||||||||
Other long-term liabilities | 38,930 | 1 | |||||||
Net debt | (446,553) | (241,824) | |||||||
Cash flow | |||||||||
Cash from operating activities | (127,562) | 225,055 | |||||||
CAPEX | (69,206) | ||||||||
Cash from investing activities | 217,141 | ||||||||
Cash from financing activities | 318,644 | ||||||||
FCF | (213,920) | 264,436 | |||||||
Balance | |||||||||
Cash | 527,505 | 367,113 | |||||||
Long term investments | 142,044 | 1,538 | |||||||
Excess cash | 571,968 | 283,763 | |||||||
Stockholders' equity | 1,616,840 | 1,698,184 | |||||||
Invested Capital | 1,874,011 | 1,779,601 | |||||||
ROIC | 2.78% | 10.60% | |||||||
ROCE | 1.87% | 9.08% | |||||||
EV | |||||||||
Common stock shares outstanding | 710,140 | 688,297 | |||||||
Price | 5.53 56.66% | 3.53 -20.14% | |||||||
Market cap | 3,927,073 61.63% | 2,429,689 -22.70% | |||||||
EV | 3,480,521 | 2,187,865 | |||||||
EBITDA | 149,206 | 287,976 | |||||||
EV/EBITDA | 23.33 | 7.60 | |||||||
Interest | 3,079 | 3,096 | |||||||
Interest/NOPBT | 6.55% | 1.61% |