XSHE300408
Market cap10bUSD
Dec 24, Last price
39.84CNY
1D
5.73%
1Q
28.47%
Jan 2017
150.88%
IPO
38.05%
Name
Chaozhou Three-circle Group Co Ltd
Chart & Performance
Profile
Chaozhou Three-Circle (Group) Co., Ltd. engages in the research and development, manufacture, and sale of electronic basic materials, electronic components, and communication devices in China and internationally. It offers ceramic exterior parts for mobiles, ceramic covers for fingerprint modules, and ceramic parts for smart wearable devices; lead resistors and multilayer ceramic chip capacitors; ceramic ferrules, ceramic sleeves, optical fiber quick connectors, and MT ferrules and ceramic guide pin; and glass and metal encapsulation, ceramic packaging bases, ceramic wedges, capillary, and other products. The company also provides piezo micro dispensing valve systems; and alumina substrates, aluminum nitride substrates, electronic pastes, solder paste, nano-zirconia powder, metallized ceramics, ceramic structural parts, ceramic rods and substrates, and other products. Its products are used in optical communications, electronics, electrical, machinery, energy conservation and environmental protection, new energy, biological, and fashion applications. The company was founded in 1970 and is headquartered in Chaozhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 5,726,689 11.21% | 5,149,387 -17.19% | 6,218,042 55.69% | |||||||
Cost of revenue | 4,118,165 | 3,494,498 | 3,775,243 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,608,524 | 1,654,889 | 2,442,800 | |||||||
NOPBT Margin | 28.09% | 32.14% | 39.29% | |||||||
Operating Taxes | 199,697 | 160,215 | 290,216 | |||||||
Tax Rate | 12.41% | 9.68% | 11.88% | |||||||
NOPAT | 1,408,827 | 1,494,675 | 2,152,583 | |||||||
Net income | 1,580,986 5.07% | 1,504,706 -25.17% | 2,010,811 39.68% | |||||||
Dividends | (489,935) | (613,279) | (454,226) | |||||||
Dividend yield | 0.86% | 1.04% | 0.56% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 740,535 | 185,435 | 49,949 | |||||||
Long-term debt | 53,147 | 61,283 | 3,474 | |||||||
Deferred revenue | 732,218 | 609,431 | ||||||||
Other long-term liabilities | 882,179 | 884 | 29,954 | |||||||
Net debt | (6,025,165) | (8,517,725) | (8,192,583) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,718,968 | 2,073,874 | 1,154,322 | |||||||
CAPEX | (545,885) | |||||||||
Cash from investing activities | (3,884,787) | |||||||||
Cash from financing activities | 153,936 | 3,328,109 | ||||||||
FCF | 1,117,336 | 881,744 | (637,302) | |||||||
Balance | ||||||||||
Cash | 6,688,323 | 8,764,444 | 8,246,007 | |||||||
Long term investments | 130,524 | |||||||||
Excess cash | 6,532,512 | 8,506,974 | 7,935,105 | |||||||
Stockholders' equity | 10,910,816 | 11,073,476 | 10,161,637 | |||||||
Invested Capital | 13,355,875 | 9,347,554 | 8,892,541 | |||||||
ROIC | 12.41% | 16.39% | 28.70% | |||||||
ROCE | 7.98% | 9.14% | 14.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,928,032 | 1,916,497 | 1,828,010 | |||||||
Price | 29.45 -4.10% | 30.71 -31.14% | 44.60 19.73% | |||||||
Market cap | 56,780,533 -3.53% | 58,855,634 -27.81% | 81,529,263 24.67% | |||||||
EV | 50,761,271 | 50,341,647 | 73,337,957 | |||||||
EBITDA | 2,217,956 | 2,190,374 | 2,822,868 | |||||||
EV/EBITDA | 22.89 | 22.98 | 25.98 | |||||||
Interest | 22,488 | 8,899 | 5,621 | |||||||
Interest/NOPBT | 1.40% | 0.54% | 0.23% |