XSHE300443
Market cap852mUSD
Jan 10, Last price
19.52CNY
1D
-2.25%
1Q
3.12%
Jan 2017
-31.24%
IPO
54.31%
Name
Jinlei Technology Co Ltd
Chart & Performance
Profile
Jinlei Technology Co., Ltd. develops, produces, and sells wind turbine main shafts, and various castings and forgings in China and internationally. Its activities include ingot preparation, heat treatment, machining, and other processes, as well as provides purification technology. The company was formerly known as Shandong Laiwu Jinlei Wind Power Technology Co., Ltd. Jinlei Technology Co., Ltd. was founded in 2006 and is based in Jinan, 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 | 1,945,848 7.41% | 1,811,582 9.74% | |||||||
Cost of revenue | 1,433,896 | 1,357,277 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 511,952 | 454,305 | |||||||
NOPBT Margin | 26.31% | 25.08% | |||||||
Operating Taxes | 46,757 | 26,553 | |||||||
Tax Rate | 9.13% | 5.84% | |||||||
NOPAT | 465,196 | 427,752 | |||||||
Net income | 411,797 16.85% | 352,421 -29.00% | |||||||
Dividends | (74,452) | ||||||||
Dividend yield | 0.92% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 358,127 | 365,487 | |||||||
Long-term debt | 599,591 | ||||||||
Deferred revenue | 92,539 | 42,422 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (1,573,905) | 204,550 | |||||||
Cash flow | |||||||||
Cash from operating activities | 392,526 | ||||||||
CAPEX | (606,411) | ||||||||
Cash from investing activities | (639,863) | ||||||||
Cash from financing activities | 1,493,776 | 954,170 | |||||||
FCF | (270,983) | (905,778) | |||||||
Balance | |||||||||
Cash | 1,762,879 | 475,158 | |||||||
Long term investments | 169,154 | 285,370 | |||||||
Excess cash | 1,834,740 | 669,949 | |||||||
Stockholders' equity | 2,714,447 | 2,456,070 | |||||||
Invested Capital | 4,740,181 | 3,941,162 | |||||||
ROIC | 10.72% | 13.25% | |||||||
ROCE | 7.72% | 9.72% | |||||||
EV | |||||||||
Common stock shares outstanding | 293,595 | 261,753 | |||||||
Price | 27.59 -31.50% | 40.28 -30.26% | |||||||
Market cap | 8,100,295 -23.17% | 10,543,430 -30.26% | |||||||
EV | 6,532,167 | 10,747,980 | |||||||
EBITDA | 649,619 | 564,814 | |||||||
EV/EBITDA | 10.06 | 19.03 | |||||||
Interest | 13,000 | 5,162 | |||||||
Interest/NOPBT | 2.54% | 1.14% |