XSHE300643
Market cap348mUSD
Jan 06, Last price
11.09CNY
1D
0.73%
1Q
-24.04%
IPO
62.85%
Name
Hamaton Automotive Technology Co Ltd
Chart & Performance
Profile
Hamaton Automotive Technology Co., Ltd manufactures and supplies various products to automotive industry worldwide. It provides TPMS systems, maintenance tools, parts, and sensors; commercial car, passenger car, tank, and tube valves, as well as valve extensions and valve parts; tire gauges comprising ruler, dial, and digital gauges; and tire repair, valve maintenance, and tire inflation tools. The company was founded in 1993 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 | 1,067,619 -0.16% | 1,069,368 4.55% | |||||||
Cost of revenue | 855,697 | 858,066 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 211,922 | 211,302 | |||||||
NOPBT Margin | 19.85% | 19.76% | |||||||
Operating Taxes | 9,181 | 25,528 | |||||||
Tax Rate | 4.33% | 12.08% | |||||||
NOPAT | 202,741 | 185,774 | |||||||
Net income | 119,819 -10.42% | 133,758 21.32% | |||||||
Dividends | (32,868) | ||||||||
Dividend yield | 1.14% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 30,535 | ||||||||
Long-term debt | 40,308 | 70,205 | |||||||
Deferred revenue | 10,273 | 6,901 | |||||||
Other long-term liabilities | 11,220 | 8,334 | |||||||
Net debt | (273,180) | (216,232) | |||||||
Cash flow | |||||||||
Cash from operating activities | 136,923 | 144,458 | |||||||
CAPEX | (77,610) | ||||||||
Cash from investing activities | (72,920) | 20,534 | |||||||
Cash from financing activities | (64,352) | ||||||||
FCF | 137,018 | 120,337 | |||||||
Balance | |||||||||
Cash | 310,809 | 315,509 | |||||||
Long term investments | 2,680 | 1,462 | |||||||
Excess cash | 260,108 | 263,503 | |||||||
Stockholders' equity | 675,767 | 571,182 | |||||||
Invested Capital | 859,361 | 789,288 | |||||||
ROIC | 24.59% | 24.46% | |||||||
ROCE | 18.76% | 19.85% | |||||||
EV | |||||||||
Common stock shares outstanding | 230,421 | 230,000 | |||||||
Price | 12.46 -12.38% | 14.22 10.15% | |||||||
Market cap | 2,871,047 -12.22% | 3,270,600 19.48% | |||||||
EV | 2,608,392 | 3,061,602 | |||||||
EBITDA | 268,456 | 262,101 | |||||||
EV/EBITDA | 9.72 | 11.68 | |||||||
Interest | 5,348 | 5,135 | |||||||
Interest/NOPBT | 2.52% | 2.43% |