XSHE300427
Market cap387mUSD
Jan 08, Last price
5.60CNY
1D
-0.36%
1Q
-23.50%
Jan 2017
-69.73%
IPO
8.15%
Name
Red Phase INC
Chart & Performance
Profile
Red phase INC. provides power grid systems, power generation systems, and other products worldwide. The company was formerly known as Xiamen Red Phase Instruments Inc. and changed its name to Red phase INC. in February 2018. The company was founded in 2005 and is headquartered in Xiamen, 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 | 1,153,646 -29.51% | 1,636,681 17.38% | |||||||
Cost of revenue | 1,182,987 | 1,394,703 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (29,342) | 241,978 | |||||||
NOPBT Margin | 14.78% | ||||||||
Operating Taxes | 14,572 | 2,500 | |||||||
Tax Rate | 1.03% | ||||||||
NOPAT | (43,913) | 239,478 | |||||||
Net income | (458,887) -705.52% | 75,784 | |||||||
Dividends | (49,216) | ||||||||
Dividend yield | 2.03% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 353,951 | 769,521 | |||||||
Long-term debt | 673,765 | 783,119 | |||||||
Deferred revenue | 7,469 | 33,796 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | 441,493 | 835,396 | |||||||
Cash flow | |||||||||
Cash from operating activities | 276,766 | ||||||||
CAPEX | (66,315) | ||||||||
Cash from investing activities | 50,458 | ||||||||
Cash from financing activities | 137,436 | ||||||||
FCF | 1,038,599 | (219,353) | |||||||
Balance | |||||||||
Cash | 584,184 | 503,938 | |||||||
Long term investments | 2,039 | 213,306 | |||||||
Excess cash | 528,541 | 635,410 | |||||||
Stockholders' equity | 365,874 | 816,432 | |||||||
Invested Capital | 1,627,539 | 2,547,653 | |||||||
ROIC | 10.11% | ||||||||
ROCE | 7.54% | ||||||||
EV | |||||||||
Common stock shares outstanding | 361,755 | 365,456 | |||||||
Price | 6.70 -60.17% | 16.82 26.28% | |||||||
Market cap | 2,423,761 -60.57% | 6,146,965 28.11% | |||||||
EV | 2,869,327 | 6,997,430 | |||||||
EBITDA | 32,985 | 319,714 | |||||||
EV/EBITDA | 86.99 | 21.89 | |||||||
Interest | 89,357 | 72,676 | |||||||
Interest/NOPBT | 30.03% |