XSHE
300476
Market cap9.88bUSD
May 28, Last price
83.38CNY
1D
4.23%
1Q
55.56%
Jan 2017
556.82%
IPO
1,405.66%
Name
Victory Giant Technology HuiZhou Co Ltd
Chart & Performance
Profile
Victory Giant Technology (HuiZhou)Co.,Ltd. engages in the research and development, production, and sale of high-precision printed circuit boards in China. The company offers server motherboards, gold finger boards, automotive electronic control devices, server boards, and LED photoelectric boards, as well as Netcom, power supply, and industrial products. Its products have applications in computer and peripherals, network communication, automotive and consumer electronics, power supply, industry control, servers, medical devices, aerospace equipment, etc. The company was founded in 2006 and is based in Huizhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 10,731,469 35.31% | 7,931,248 0.58% | 7,885,155 6.10% | |||||||
Cost of revenue | 9,007,432 | 6,872,559 | 6,945,165 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,724,038 | 1,058,688 | 939,989 | |||||||
NOPBT Margin | 16.07% | 13.35% | 11.92% | |||||||
Operating Taxes | 157,392 | 77,868 | 106,617 | |||||||
Tax Rate | 9.13% | 7.36% | 11.34% | |||||||
NOPAT | 1,566,646 | 980,821 | 833,372 | |||||||
Net income | 1,154,431 71.96% | 671,346 -15.09% | 790,646 17.93% | |||||||
Dividends | (230,368) | (164,241) | ||||||||
Dividend yield | 1.45% | 1.48% | ||||||||
Proceeds from repurchase of equity | (156,302) | |||||||||
BB yield | 1.41% | |||||||||
Debt | ||||||||||
Debt current | 1,253,688 | 3,014,073 | 2,616,676 | |||||||
Long-term debt | 2,430,500 | 1,884,481 | 965,810 | |||||||
Deferred revenue | 41,730 | 49,091 | 52,452 | |||||||
Other long-term liabilities | 20,713 | 108,570 | 1,227 | |||||||
Net debt | 2,022,162 | 1,988,481 | 1,095,297 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,358,306 | 1,279,776 | 1,240,275 | |||||||
CAPEX | (644,558) | |||||||||
Cash from investing activities | (1,999,674) | |||||||||
Cash from financing activities | 733,809 | 369,903 | ||||||||
FCF | 1,639,986 | 241,595 | 103,634 | |||||||
Balance | ||||||||||
Cash | 1,662,026 | 2,144,845 | 1,597,583 | |||||||
Long term investments | 2 | 765,228 | 889,606 | |||||||
Excess cash | 1,125,452 | 2,513,511 | 2,092,931 | |||||||
Stockholders' equity | 4,693,713 | 3,795,549 | 3,695,335 | |||||||
Invested Capital | 11,488,881 | 10,065,670 | 8,375,091 | |||||||
ROIC | 14.54% | 10.64% | 10.34% | |||||||
ROCE | 13.37% | 8.26% | 8.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 861,516 | 860,700 | 859,398 | |||||||
Price | 42.09 128.13% | 18.45 42.58% | 12.94 -57.22% | |||||||
Market cap | 36,261,198 128.35% | 15,879,924 42.80% | 11,120,604 -52.84% | |||||||
EV | 38,283,360 | 17,868,405 | 12,215,901 | |||||||
EBITDA | 2,478,570 | 1,696,631 | 1,537,007 | |||||||
EV/EBITDA | 15.45 | 10.53 | 7.95 | |||||||
Interest | 110,431 | 85,300 | 91,025 | |||||||
Interest/NOPBT | 6.41% | 8.06% | 9.68% |