XSHE300551
Market cap353mUSD
Jan 10, Last price
8.89CNY
1D
-5.83%
1Q
-36.68%
Jan 2017
-45.88%
IPO
82.12%
Name
Shanghai Guao Electronic Technology Co Ltd
Chart & Performance
Profile
Shanghai Guao Electronic Technology Co., Ltd. engages in the research and development, manufacturing, marketing, and servicing of financial equipment in China, Europe, the United States, Africa, Southeast Asia, and internationally. It offers banknote (coin) sorter, banknote sort assembly line, banknote discriminator, banknote sorting and binding machine, banknote binder, multi-currency banknote detector, banknote sorting and dispensing machine, full-auto banknote strapping machine, ATM, CRS, smart business terminal, bill teller system, receipt collecting system, and other products. The company was founded in 1996 and is headquartered in Shanghai, 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 | 568,339 8.19% | 525,336 202.79% | |||||||
Cost of revenue | 569,895 | 535,600 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (1,556) | (10,264) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 1,919 | 5,358 | |||||||
Tax Rate | |||||||||
NOPAT | (3,474) | (15,622) | |||||||
Net income | (75,067) | ||||||||
Dividends | (2) | (3,478) | |||||||
Dividend yield | 0.00% | 0.09% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 5,000 | 15,941 | |||||||
Long-term debt | 90,800 | 135,684 | |||||||
Deferred revenue | 2,971 | 5,866 | |||||||
Other long-term liabilities | 30,838 | 38,344 | |||||||
Net debt | (530,689) | (589,477) | |||||||
Cash flow | |||||||||
Cash from operating activities | (81,375) | 36,683 | |||||||
CAPEX | (29,150) | ||||||||
Cash from investing activities | (262,800) | ||||||||
Cash from financing activities | 11,915 | 442,460 | |||||||
FCF | 4,485 | (18,828) | |||||||
Balance | |||||||||
Cash | 377,052 | 741,103 | |||||||
Long term investments | 249,438 | ||||||||
Excess cash | 598,072 | 714,836 | |||||||
Stockholders' equity | 536,710 | 577,497 | |||||||
Invested Capital | 538,134 | 635,322 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 341,216 | 343,341 | |||||||
Price | 17.40 48.97% | 11.68 -30.52% | |||||||
Market cap | 5,937,150 48.05% | 4,010,228 -21.31% | |||||||
EV | 5,458,190 | 3,457,480 | |||||||
EBITDA | 56,770 | 37,345 | |||||||
EV/EBITDA | 96.15 | 92.58 | |||||||
Interest | 425 | 4,122 | |||||||
Interest/NOPBT |