XSHE300604
Market cap3.83bUSD
Jan 17, Last price
44.81CNY
1D
1.59%
1Q
3.37%
IPO
1,870.91%
Name
Hangzhou Changchuan Technology Co Ltd
Chart & Performance
Profile
Hangzhou Changchuan Technology Co.,Ltd researches and develops, produces, and sells integrated circuit equipment. It offers fully automatic appearance inspection and taping machines; wafer inspection systems and test systems; and automatic sorting systems. The company was founded in 2008 and is headquartered 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 | 1,775,055 -31.11% | 2,576,529 70.49% | |||||||
Cost of revenue | 1,670,764 | 1,989,019 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 104,291 | 587,510 | |||||||
NOPBT Margin | 5.88% | 22.80% | |||||||
Operating Taxes | (14,441) | 18,240 | |||||||
Tax Rate | 3.10% | ||||||||
NOPAT | 118,732 | 569,271 | |||||||
Net income | 45,160 -90.21% | 461,187 111.32% | |||||||
Dividends | (85,278) | (60,427) | |||||||
Dividend yield | 0.35% | 0.22% | |||||||
Proceeds from repurchase of equity | (208) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 721,357 | 175,140 | |||||||
Long-term debt | 372,892 | 158,770 | |||||||
Deferred revenue | 53,276 | 57,421 | |||||||
Other long-term liabilities | 1,873 | 4,375 | |||||||
Net debt | 80,518 | (458,393) | |||||||
Cash flow | |||||||||
Cash from operating activities | (741,468) | 123,522 | |||||||
CAPEX | (331,717) | (222,168) | |||||||
Cash from investing activities | (1,167) | ||||||||
Cash from financing activities | 951,502 | 101,484 | |||||||
FCF | (1,092,468) | (67,436) | |||||||
Balance | |||||||||
Cash | 836,452 | 787,065 | |||||||
Long term investments | 177,279 | 5,238 | |||||||
Excess cash | 924,978 | 663,477 | |||||||
Stockholders' equity | 1,938,747 | 2,212,759 | |||||||
Invested Capital | 3,669,632 | 2,500,590 | |||||||
ROIC | 3.85% | 28.16% | |||||||
ROCE | 2.27% | 18.46% | |||||||
EV | |||||||||
Common stock shares outstanding | 645,137 | 614,774 | |||||||
Price | 38.05 -14.65% | 44.58 -22.47% | |||||||
Market cap | 24,547,455 -10.43% | 27,406,622 -21.37% | |||||||
EV | 25,219,670 | 27,523,919 | |||||||
EBITDA | 180,076 | 639,909 | |||||||
EV/EBITDA | 140.05 | 43.01 | |||||||
Interest | 22,801 | 6,273 | |||||||
Interest/NOPBT | 21.86% | 1.07% |