XSHE
300587
Market cap1.29bUSD
Jul 31, Last price
7.13CNY
1D
3.02%
1Q
54.64%
IPO
164.88%
Name
Zhejiang Tiantie Industry Co Ltd
Chart & Performance
Profile
Zhejiang Tiantie Industry Co., Ltd. engages in the development, manufacture, and sale of noise and vibration control technology and rubber products for rail, level crossings, buildings, and industrial applications in China. It offers tuned mass damper, sleeper boots, ballast mats, modular rubber level crossing, TULC/tiantie unity level crossing, sound absorbing panels, rail pads, FST steel springs, track mats, rubber bearings/springs, and rail dampers. The company was founded in 2003 and is headquartered in Taizhou, 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 | 1,507,296 -12.39% | 1,720,427 0.42% | |||||||
Cost of revenue | 1,599,731 | 965,258 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (92,435) | 755,169 | |||||||
NOPBT Margin | 43.89% | ||||||||
Operating Taxes | (60,377) | 75,373 | |||||||
Tax Rate | 9.98% | ||||||||
NOPAT | (32,059) | 679,796 | |||||||
Net income | (651,963) -258.99% | 410,075 35.60% | |||||||
Dividends | (90,675) | (50,177) | |||||||
Dividend yield | 1.43% | 0.40% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 985,480 | 732,780 | |||||||
Long-term debt | 1,016,519 | 630,213 | |||||||
Deferred revenue | 32,953 | ||||||||
Other long-term liabilities | 42,456 | 27,334 | |||||||
Net debt | 1,234,199 | 305,748 | |||||||
Cash flow | |||||||||
Cash from operating activities | (861,649) | ||||||||
CAPEX | (413,288) | ||||||||
Cash from investing activities | (85,269) | ||||||||
Cash from financing activities | 699,997 | 943,341 | |||||||
FCF | (153,310) | (172,718) | |||||||
Balance | |||||||||
Cash | 255,497 | 507,835 | |||||||
Long term investments | 512,303 | 549,410 | |||||||
Excess cash | 692,435 | 971,223 | |||||||
Stockholders' equity | 1,566,352 | 2,393,944 | |||||||
Invested Capital | 3,771,961 | 3,384,277 | |||||||
ROIC | 23.13% | ||||||||
ROCE | 17.31% | ||||||||
EV | |||||||||
Common stock shares outstanding | 1,089,347 | 1,076,853 | |||||||
Price | 5.83 -49.39% | 11.52 -2.50% | |||||||
Market cap | 6,350,890 -48.81% | 12,405,341 6.82% | |||||||
EV | 7,632,317 | 12,766,841 | |||||||
EBITDA | (15,319) | 828,318 | |||||||
EV/EBITDA | 15.41 | ||||||||
Interest | 59,470 | 45,429 | |||||||
Interest/NOPBT | 6.02% |