XSHE300502
Market cap12bUSD
Dec 24, Last price
122.00CNY
1D
-3.11%
1Q
18.38%
Jan 2017
771.37%
IPO
2,917.65%
Name
Eoptolink Technology Inc Ltd
Chart & Performance
Profile
Eoptolink Technology Inc., Ltd. engages in the research and development, manufacture, and sale of optical transceiver modules and optical components in China and internationally. Its products are used in various ICT applications, such as data broadband, telecommunications, Fttx, data centers, security monitoring, and smart grid industries. Eoptolink Technology Inc., Ltd. was founded in 2008 and is based in Chengdu, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,097,606 -6.43% | 3,310,574 13.83% | 2,908,376 45.57% | |||||||
Cost of revenue | 2,327,576 | 2,365,740 | 2,131,914 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 770,030 | 944,834 | 776,462 | |||||||
NOPBT Margin | 24.86% | 28.54% | 26.70% | |||||||
Operating Taxes | 100,367 | 124,284 | 101,147 | |||||||
Tax Rate | 13.03% | 13.15% | 13.03% | |||||||
NOPAT | 669,663 | 820,550 | 675,315 | |||||||
Net income | 688,361 -23.82% | 903,581 36.51% | 661,926 34.60% | |||||||
Dividends | (63,892) | (57,179) | (98,219) | |||||||
Dividend yield | 0.18% | 0.48% | 0.50% | |||||||
Proceeds from repurchase of equity | (88) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 3,149 | 231,811 | ||||||||
Long-term debt | 34,208 | 38,217 | ||||||||
Deferred revenue | 15,049 | 11,176 | ||||||||
Other long-term liabilities | 51,758 | 38,686 | ||||||||
Net debt | (2,536,616) | (1,822,857) | (1,475,805) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,245,985 | 831,352 | 218,532 | |||||||
CAPEX | (554,309) | |||||||||
Cash from investing activities | (449,590) | |||||||||
Cash from financing activities | (67,233) | |||||||||
FCF | 818,227 | 712,855 | (318,360) | |||||||
Balance | ||||||||||
Cash | 2,515,323 | 1,784,969 | 1,579,778 | |||||||
Long term investments | 55,501 | 79,254 | 127,838 | |||||||
Excess cash | 2,415,944 | 1,698,694 | 1,562,198 | |||||||
Stockholders' equity | 3,959,142 | 3,119,498 | 2,267,348 | |||||||
Invested Capital | 3,118,897 | 3,162,616 | 2,573,237 | |||||||
ROIC | 21.32% | 28.61% | 29.98% | |||||||
ROCE | 13.82% | 19.27% | 18.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 709,651 | 707,711 | 707,711 | |||||||
Price | 49.32 190.73% | 16.96 -39.38% | 27.99 -1.11% | |||||||
Market cap | 34,999,968 191.53% | 12,005,803 -39.38% | 19,805,784 8.89% | |||||||
EV | 32,463,353 | 10,182,945 | 18,329,979 | |||||||
EBITDA | 899,530 | 1,042,171 | 848,705 | |||||||
EV/EBITDA | 36.09 | 9.77 | 21.60 | |||||||
Interest | 2,423 | 98,083 | 85 | |||||||
Interest/NOPBT | 0.31% | 10.38% | 0.01% |