XSHE300548
Market cap1.75bUSD
Jan 15, Last price
44.75CNY
1D
-3.91%
1Q
106.79%
Jan 2017
42.85%
IPO
549.25%
Name
Broadex Technologies Co Ltd
Chart & Performance
Profile
Broadex Technologies Co., Ltd. researches and develops, manufactures, and sells integrated optoelectronic devices in the field of optical communications worldwide. The company offers built-in and external temperature-controlled array waveguide grating; fiber array; adjustable optical power wavelength division multiplexer; reflective and light blocking MEMS VOA; silicon-based dimmable attenuator; chassis, box, and bare fiber optical splitter; cabinet and box type PLC splitter; optical splitter with branch; dense fiber array; and optical fiber accessories. It also provides active optical cable, and optical transceiver module. In addition, the company provides wavelength management devices, such as optical power splitters and dense wavelength division multiplexing for fiber-to-the-home access networks and the Internet data center markets. Broadex Technologies Co., Ltd. was founded in 2003 and is based in Jiaxing, 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 | 1,675,388 14.23% | 1,466,719 27.08% | |||||||
Cost of revenue | 1,590,567 | 1,278,608 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 84,821 | 188,111 | |||||||
NOPBT Margin | 5.06% | 12.83% | |||||||
Operating Taxes | 2,533 | 24,307 | |||||||
Tax Rate | 2.99% | 12.92% | |||||||
NOPAT | 82,287 | 163,804 | |||||||
Net income | 81,470 -59.49% | 201,098 23.82% | |||||||
Dividends | (58,079) | (69,534) | |||||||
Dividend yield | 0.79% | 1.58% | |||||||
Proceeds from repurchase of equity | (19,443) | ||||||||
BB yield | 0.27% | ||||||||
Debt | |||||||||
Debt current | 3,698 | 129,413 | |||||||
Long-term debt | 52,146 | 7,055 | |||||||
Deferred revenue | 7,695 | ||||||||
Other long-term liabilities | 63,465 | (6,669) | |||||||
Net debt | (1,318,382) | (791,451) | |||||||
Cash flow | |||||||||
Cash from operating activities | 98,521 | 1,214 | |||||||
CAPEX | (220,650) | ||||||||
Cash from investing activities | (557,191) | 146,714 | |||||||
Cash from financing activities | 402,981 | 98,625 | |||||||
FCF | 256,841 | 143,764 | |||||||
Balance | |||||||||
Cash | 1,295,968 | 927,919 | |||||||
Long term investments | 78,259 | ||||||||
Excess cash | 1,290,457 | 854,584 | |||||||
Stockholders' equity | 1,359,914 | 1,402,721 | |||||||
Invested Capital | 939,214 | 961,174 | |||||||
ROIC | 8.66% | 17.60% | |||||||
ROCE | 3.80% | 10.32% | |||||||
EV | |||||||||
Common stock shares outstanding | 271,567 | 261,167 | |||||||
Price | 26.97 59.68% | 16.89 -23.32% | |||||||
Market cap | 7,324,171 66.04% | 4,411,108 -21.08% | |||||||
EV | 6,497,975 | 4,072,506 | |||||||
EBITDA | 143,260 | 216,470 | |||||||
EV/EBITDA | 45.36 | 18.81 | |||||||
Interest | 3,305 | 1,643 | |||||||
Interest/NOPBT | 3.90% | 0.87% |