XSHE300444
Market cap675mUSD
Jan 10, Last price
6.20CNY
1D
-4.47%
1Q
-6.91%
Jan 2017
-48.89%
IPO
27.63%
Name
Beijing Sojo Electric Co Ltd
Chart & Performance
Profile
Beijing SOJO Electric Co., Ltd. engages in the research, production, export, and sale of power distribution equipment and automation equipment in the field of power transmission and distribution networks. It offers medium voltage switchgears, including solid insulated switchgears/RMU, SF6 insulated switchgears, air insulated switchgears, and air insulated compact switchgears; solid insulated vacuums, outdoor medium voltage vacuum circuit breakers, outdoor pole mounted circuit breakers, outdoor high-voltage vacuum circuit breakers, and outdoor load break switches; and switchgear components. The company also provides dry type, oil immersed, power, and special transformers; compact pre-fabricated substations; low voltage products and systems, including fixed-type low voltage switchgears and withdrawable low voltage switchgears; and fuse type disconnectors, load break disconnectors, automated transfer switches, moulded case circuit breakers, and air insulated circuit breakers. In addition, it offers surge protective devices, switch disconnectors, residual current circuit breakers, miniature circuit breakers, control and protection switches, thermal overload relays, capacitor changeover contactors, and AC contactors. The company's products are used in electrical, railway, oil, underground, military, steel, coal and electrical vehicles industry, etc. Further, it offers renewable energy solutions, such as EV chargers and distributed photovoltaic grid systems. Beijing SOJO Electric Co., Ltd. was founded in 2002 and is headquartered in Beijing, 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 | 3,139,772 66.82% | 1,882,186 60.69% | |||||||
Cost of revenue | 2,784,750 | 1,893,153 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 355,022 | (10,968) | |||||||
NOPBT Margin | 11.31% | ||||||||
Operating Taxes | 6,050 | ||||||||
Tax Rate | 1.70% | ||||||||
NOPAT | 348,972 | (10,968) | |||||||
Net income | 103,340 | ||||||||
Dividends | (29,482) | ||||||||
Dividend yield | 0.58% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 657,251 | 556,330 | |||||||
Long-term debt | 116,600 | 170,510 | |||||||
Deferred revenue | 149,575 | 137,821 | |||||||
Other long-term liabilities | 571,052 | 568,000 | |||||||
Net debt | (5,785) | 152,230 | |||||||
Cash flow | |||||||||
Cash from operating activities | 205,848 | ||||||||
CAPEX | (443,528) | ||||||||
Cash from investing activities | (435,680) | ||||||||
Cash from financing activities | 315,206 | 274,684 | |||||||
FCF | 542,213 | (219,676) | |||||||
Balance | |||||||||
Cash | 492,456 | 266,554 | |||||||
Long term investments | 287,179 | 308,056 | |||||||
Excess cash | 622,647 | 480,500 | |||||||
Stockholders' equity | 600,541 | 807,461 | |||||||
Invested Capital | 2,093,647 | 2,125,067 | |||||||
ROIC | 16.54% | ||||||||
ROCE | 13.13% | ||||||||
EV | |||||||||
Common stock shares outstanding | 755,959 | 725,256 | |||||||
Price | 6.74 56.02% | 4.32 -35.14% | |||||||
Market cap | 5,095,164 62.62% | 3,133,104 -33.00% | |||||||
EV | 5,138,131 | 3,316,339 | |||||||
EBITDA | 429,364 | 60,360 | |||||||
EV/EBITDA | 11.97 | 54.94 | |||||||
Interest | 36,534 | 36,996 | |||||||
Interest/NOPBT | 10.29% |