XSHE300455
Market cap1.25bUSD
Jan 14, Last price
12.76CNY
1D
5.98%
1Q
-7.13%
Jan 2017
19.36%
IPO
326.76%
Name
Beijing Ctrowell Technology Corp Ltd
Chart & Performance
Profile
Beijing Aerospace Shenzhou Intelligent Equipment Technology Co., Ltd. engages in the production and sale of railway vehicle safety inspection and maintenance systems in China. The company offers railway vehicle infrared axle temperature detection systems, vehicle operation fault dynamic image detection systems, vehicle rolling bearing early fault trackside acoustic diagnosis systems, vehicle operation quality trackside detection systems, and related safety detection information products, as well as automation equipment. It also provides intelligent test simulation systems; and microsystem and control components, which include modular and integrated microsystems, and high-density integrated light and miniaturized control components. The company was formerly known as Beijing Ctrowell Technology Corporation Limited and changed its name to Beijing Aerospace Shenzhou Intelligent Equipment Technology Co., Ltd. in May 2023. Beijing Aerospace Shenzhou Intelligent Equipment Technology Co., Ltd. was founded in 1988 and is based 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 | 1,408,028 4.45% | 1,348,036 4.64% | |||||||
Cost of revenue | 1,287,826 | 1,207,800 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 120,202 | 140,236 | |||||||
NOPBT Margin | 8.54% | 10.40% | |||||||
Operating Taxes | 19,343 | 16,876 | |||||||
Tax Rate | 16.09% | 12.03% | |||||||
NOPAT | 100,859 | 123,359 | |||||||
Net income | 90,591 4.97% | 86,301 -23.55% | |||||||
Dividends | (10,767) | (21,533) | |||||||
Dividend yield | 0.13% | 0.40% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 242,000 | 206,296 | |||||||
Long-term debt | 3,679 | 4,892 | |||||||
Deferred revenue | 79,643 | 48,901 | |||||||
Other long-term liabilities | 1 | 2 | |||||||
Net debt | (252,863) | (331,917) | |||||||
Cash flow | |||||||||
Cash from operating activities | 58,886 | ||||||||
CAPEX | (108,531) | ||||||||
Cash from investing activities | (108,522) | ||||||||
Cash from financing activities | 15,488 | 86,797 | |||||||
FCF | (106,128) | 193,382 | |||||||
Balance | |||||||||
Cash | 214,465 | 251,366 | |||||||
Long term investments | 284,077 | 291,739 | |||||||
Excess cash | 428,141 | 475,704 | |||||||
Stockholders' equity | 1,363,912 | 1,279,578 | |||||||
Invested Capital | 1,687,507 | 1,467,552 | |||||||
ROIC | 6.39% | 8.19% | |||||||
ROCE | 5.68% | 7.22% | |||||||
EV | |||||||||
Common stock shares outstanding | 717,768 | 717,768 | |||||||
Price | 11.94 61.13% | 7.41 -31.83% | |||||||
Market cap | 8,570,149 61.13% | 5,318,660 -31.83% | |||||||
EV | 8,317,286 | 4,986,743 | |||||||
EBITDA | 149,822 | 169,385 | |||||||
EV/EBITDA | 55.51 | 29.44 | |||||||
Interest | 11,542 | 6,549 | |||||||
Interest/NOPBT | 9.60% | 4.67% |