XSHE300580
Market cap1.83bUSD
Jan 15, Last price
26.87CNY
1D
1.05%
1Q
71.58%
IPO
165.25%
Name
Wuxi Best Precision Machinery Co Ltd
Chart & Performance
Profile
Wuxi Best Precision Machinery Co., Ltd., engages in the research, development, production, and sale of precision parts, intelligent equipment, and tooling products in China. It offers turbocharger precision bearing parts, impellers, intermediate casing, and compressor casings; and engine cylinder blocks and other automobiles parts for fuel and hybrid vehicles. The company also provides electric vehicle on-board charger and DC converter components, and steering knuckles, as well as new energy vehicles parts, such as hydrogen fuel cell vehicle air compressor impellers, air compressor pressure recovery and rectifiers, motor housings, bearing covers, and functional components parts. In addition, it offers aircraft cabin parts including seat components and connectors; intelligent equipment and tooling used in automobiles, rail transit, and other fields; intelligent manufacturing system integration products, such as automatic drilling and riveting systems for aircraft fuselage and production automation systems. The company was founded in 1997 and is based in Wuxi, 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 | 1,343,246 22.42% | 1,097,278 3.80% | |||||||
Cost of revenue | 997,647 | 824,774 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 345,599 | 272,503 | |||||||
NOPBT Margin | 25.73% | 24.83% | |||||||
Operating Taxes | 33,514 | ||||||||
Tax Rate | 9.70% | ||||||||
NOPAT | 312,085 | 272,503 | |||||||
Net income | 263,508 15.13% | 228,870 16.35% | |||||||
Dividends | (80,503) | (36,003) | |||||||
Dividend yield | 0.57% | 0.92% | |||||||
Proceeds from repurchase of equity | 4,751 | ||||||||
BB yield | -0.03% | ||||||||
Debt | |||||||||
Debt current | 2,019 | ||||||||
Long-term debt | 496,221 | ||||||||
Deferred revenue | 195,651 | 187,322 | |||||||
Other long-term liabilities | 281 | 158 | |||||||
Net debt | (955,299) | (286,316) | |||||||
Cash flow | |||||||||
Cash from operating activities | 426,671 | 341,660 | |||||||
CAPEX | (239,429) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | (77,004) | ||||||||
FCF | 182,028 | 7,357 | |||||||
Balance | |||||||||
Cash | 919,094 | 784,556 | |||||||
Long term investments | 36,205 | ||||||||
Excess cash | 888,136 | 729,692 | |||||||
Stockholders' equity | 1,659,214 | 1,472,340 | |||||||
Invested Capital | 2,180,950 | 2,101,329 | |||||||
ROIC | 14.58% | 13.67% | |||||||
ROCE | 11.09% | 9.40% | |||||||
EV | |||||||||
Common stock shares outstanding | 466,881 | 316,089 | |||||||
Price | 30.28 144.00% | 12.41 -27.13% | |||||||
Market cap | 14,137,162 260.40% | 3,922,663 -30.42% | |||||||
EV | 13,191,961 | 3,646,636 | |||||||
EBITDA | 510,477 | 408,028 | |||||||
EV/EBITDA | 25.84 | 8.94 | |||||||
Interest | 16,002 | 19,657 | |||||||
Interest/NOPBT | 4.63% | 7.21% |