XSHE
300450
Market cap5.24bUSD
Jul 14, Last price
24.13CNY
1D
0.67%
1Q
24.57%
Jan 2017
41.77%
IPO
330.89%
Name
Wuxi Lead Intelligent Equipment Co Ltd
Chart & Performance
Profile
Wuxi Lead Intelligent Equipment CO.,LTD. develops, manufactures, and sells intelligent equipment in China. It offers products, such as Li-ion battery equipment, Photovoltaic equipment, 3C intelligent equipment, capacitor equipment, LEAD MES, intelligent logistics, and vehicle production line. The company was formerly known as Wuxi Lead Auto Equipment Co., Ltd. and changed its name to Wuxi Lead Intelligent Equipment Co.,Ltd. in December 2015. Wuxi Lead Intelligent Equipment Co.,Ltd. was founded in 1999 and is based in Wuxi, 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 | 16,628,361 19.35% | 13,932,352 38.82% | |||||||
Cost of revenue | 13,566,391 | 10,670,467 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 3,061,970 | 3,261,885 | |||||||
NOPBT Margin | 18.41% | 23.41% | |||||||
Operating Taxes | 139,922 | 223,304 | |||||||
Tax Rate | 4.57% | 6.85% | |||||||
NOPAT | 2,922,049 | 3,038,581 | |||||||
Net income | 1,774,566 -23.45% | 2,318,133 46.28% | |||||||
Dividends | (841,030) | (781,878) | |||||||
Dividend yield | 2.10% | 1.24% | |||||||
Proceeds from repurchase of equity | (350,017) | (140,075) | |||||||
BB yield | 0.87% | 0.22% | |||||||
Debt | |||||||||
Debt current | 184,171 | 107,089 | |||||||
Long-term debt | 619,792 | 613,282 | |||||||
Deferred revenue | 73,117 | 62,033 | |||||||
Other long-term liabilities | 2 | ||||||||
Net debt | (2,927,666) | (5,749,684) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,691,030 | ||||||||
CAPEX | |||||||||
Cash from investing activities | (211,909) | 2,010,085 | |||||||
Cash from financing activities | (1,152,218) | ||||||||
FCF | (620,768) | 2,344,545 | |||||||
Balance | |||||||||
Cash | 3,728,772 | 6,470,054 | |||||||
Long term investments | 2,858 | 1 | |||||||
Excess cash | 2,900,211 | 5,773,437 | |||||||
Stockholders' equity | 7,287,127 | 7,263,917 | |||||||
Invested Capital | 9,514,439 | 5,514,073 | |||||||
ROIC | 38.89% | 62.09% | |||||||
ROCE | 24.52% | 28.89% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,567,222 | 1,564,876 | |||||||
Price | 25.60 -36.40% | 40.25 -45.88% | |||||||
Market cap | 40,120,884 -36.30% | 62,986,246 -45.80% | |||||||
EV | 37,192,347 | 57,236,562 | |||||||
EBITDA | 3,458,864 | 3,562,451 | |||||||
EV/EBITDA | 10.75 | 16.07 | |||||||
Interest | 31,358 | 20,140 | |||||||
Interest/NOPBT | 1.02% | 0.62% |