XSHE300512
Market cap357mUSD
Jan 07, Last price
6.49CNY
1D
3.51%
1Q
-5.12%
Jan 2017
-70.79%
IPO
-41.21%
Name
Hangzhou Zhongya Machinery Co Ltd
Chart & Performance
Profile
Hangzhou Zhongya Machinery Co., Ltd. engages in the development, manufacture, and sale of packaging equipment and unattended vending equipment in China and internationally. It offers filling and sealing equipment comprising linear aseptic bottle and cup filling and sealing equipment, soft bag aseptic molding filling sealing and cutting equipment, cup aseptic forming filling and sealing equipment, linear type ultraclean filling and sealing equipment for prefabricated cup, rotary preformed cup filling and sealing equipment, linear plastic bottle ultraclean filling and capping equipment, ultraclean filling and capping equipment for rotating plastic bottles, rotary plastic bottle capping equipment, equipment of blowing, filling and sealing integrated machine, and cheese bar forming filling and sealing equipment. The company also provides rear intelligent packaging equipment production line products, including automatic small pack edible oil bottle blowing filling casepacking, home care product bottle unscrambling filling capping case packing, gift case intelligent case erecting packing sealing, bottle product intelligent case erecting packing sealing, cup product intelligent case erecting packing sealing, pouch product intelligent case erecting packing sealing, and can product intelligent case erecting packing sealing production lines. In addition, it offers plastic bottle blowing equipment, such as one step injection blow molding equipment, injection drawing blowing equipment, and extrusion blow molding equipment; and two step rotary stretch blow molding equipment. Hangzhou Zhongya Machinery Co., Ltd. was founded in 1992 and is based in Hangzhou, 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 | 1,018,369 9.99% | 925,914 -12.90% | |||||||
Cost of revenue | 859,151 | 721,624 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 159,217 | 204,289 | |||||||
NOPBT Margin | 15.63% | 22.06% | |||||||
Operating Taxes | 3,922 | 14,343 | |||||||
Tax Rate | 2.46% | 7.02% | |||||||
NOPAT | 155,295 | 189,946 | |||||||
Net income | 41,071 -55.77% | 92,860 -29.95% | |||||||
Dividends | (19,504) | (5,455) | |||||||
Dividend yield | 0.56% | 0.20% | |||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 345,743 | 48,274 | |||||||
Long-term debt | 19,310 | 80,058 | |||||||
Deferred revenue | 7,860 | 9,328 | |||||||
Other long-term liabilities | 18,640 | 20,330 | |||||||
Net debt | 51,762 | (193,996) | |||||||
Cash flow | |||||||||
Cash from operating activities | 36,503 | ||||||||
CAPEX | (26,886) | ||||||||
Cash from investing activities | (246,492) | 58,370 | |||||||
Cash from financing activities | 189,143 | 80,480 | |||||||
FCF | 108,933 | (16,709) | |||||||
Balance | |||||||||
Cash | 477,300 | 276,076 | |||||||
Long term investments | (164,009) | 46,253 | |||||||
Excess cash | 262,372 | 276,033 | |||||||
Stockholders' equity | 1,222,343 | 1,204,559 | |||||||
Invested Capital | 1,738,256 | 1,467,064 | |||||||
ROIC | 9.69% | 13.83% | |||||||
ROCE | 7.96% | 11.72% | |||||||
EV | |||||||||
Common stock shares outstanding | 410,707 | 403,741 | |||||||
Price | 8.41 22.42% | 6.87 -35.43% | |||||||
Market cap | 3,454,047 24.53% | 2,773,701 -35.48% | |||||||
EV | 3,508,128 | 2,587,079 | |||||||
EBITDA | 208,434 | 245,809 | |||||||
EV/EBITDA | 16.83 | 10.52 | |||||||
Interest | 7,994 | 745 | |||||||
Interest/NOPBT | 5.02% | 0.36% |