XSHE300680
Market cap692mUSD
Jan 10, Last price
22.24CNY
1D
-0.94%
1Q
21.86%
IPO
307.33%
Name
Wuxi Longsheng Technology Co Ltd
Chart & Performance
Profile
Wuxi Longsheng Technology Co.,Ltd engages in the research and development, production, and selling of engine exhaust gas recirculation (EGR) systems in China. It offers electric EGR valves; electronic throttles; medium and heavy duty electric EGR valve; cooler EGR valve assembly; exhaust back pressure valves/brake valves; gasoline engine EGR valve; and natural gas EGR valve electronic control units; and sensors. Wuxi Longsheng Technology Co.,Ltd was founded in 2004 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 | 1,827,025 59.11% | 1,148,297 23.51% | |||||||
Cost of revenue | 1,667,565 | 1,008,196 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 159,459 | 140,101 | |||||||
NOPBT Margin | 8.73% | 12.20% | |||||||
Operating Taxes | 16,723 | ||||||||
Tax Rate | 10.49% | ||||||||
NOPAT | 142,737 | 140,101 | |||||||
Net income | 146,825 94.28% | 75,575 -22.60% | |||||||
Dividends | (23,102) | (20,185) | |||||||
Dividend yield | 0.54% | 0.40% | |||||||
Proceeds from repurchase of equity | (51,992) | ||||||||
BB yield | 1.21% | ||||||||
Debt | |||||||||
Debt current | 710,422 | 613,917 | |||||||
Long-term debt | 234,362 | 117,482 | |||||||
Deferred revenue | 15,700 | 18,191 | |||||||
Other long-term liabilities | 703 | 671 | |||||||
Net debt | 517,062 | 84,508 | |||||||
Cash flow | |||||||||
Cash from operating activities | 37,412 | ||||||||
CAPEX | (180,843) | ||||||||
Cash from investing activities | (121,374) | ||||||||
Cash from financing activities | 209,351 | 1,032,893 | |||||||
FCF | (35,949) | (387,910) | |||||||
Balance | |||||||||
Cash | 734,098 | 646,891 | |||||||
Long term investments | (306,375) | ||||||||
Excess cash | 336,372 | 589,476 | |||||||
Stockholders' equity | 660,337 | 566,982 | |||||||
Invested Capital | 2,398,619 | 1,878,360 | |||||||
ROIC | 6.67% | 8.92% | |||||||
ROCE | 5.81% | 5.71% | |||||||
EV | |||||||||
Common stock shares outstanding | 229,629 | 204,257 | |||||||
Price | 18.70 -24.47% | 24.76 -20.64% | |||||||
Market cap | 4,294,059 -15.09% | 5,057,395 -19.70% | |||||||
EV | 4,852,401 | 5,181,319 | |||||||
EBITDA | 231,648 | 191,013 | |||||||
EV/EBITDA | 20.95 | 27.13 | |||||||
Interest | 24,949 | 20,841 | |||||||
Interest/NOPBT | 15.65% | 14.88% |