XSHE300681
Market cap861mUSD
Jan 10, Last price
24.70CNY
1D
1.23%
1Q
60.49%
IPO
154.64%
Name
Zhuhai Enpower Electric Co Ltd
Chart & Performance
Profile
Zhuhai Enpower Electric Co.,Ltd. engages in the research and development, production, and sale of new energy vehicle power systems. The company offers electric drive systems, comprising all-in-one new energy systems, integrated powertrains, and hybrid dual motor controllers; vehicle power platform products; and motor electronic control unit systems, such as flat wire motors, motor rotor assemblies, electric controls, medium voltage electric controls, and commercial vehicle motor controllers. The company was founded in 2005 and is based in Zhuhai, 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 | 1,963,150 -2.12% | 2,005,726 105.55% | |||||||
Cost of revenue | 1,816,821 | 1,893,597 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 146,328 | 112,129 | |||||||
NOPBT Margin | 7.45% | 5.59% | |||||||
Operating Taxes | (5,390) | ||||||||
Tax Rate | |||||||||
NOPAT | 151,718 | 112,129 | |||||||
Net income | 82,362 234.33% | 24,635 -47.41% | |||||||
Dividends | (26,229) | (4,599) | |||||||
Dividend yield | 0.53% | 0.08% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 137,759 | 355,315 | |||||||
Long-term debt | 491,996 | 313,574 | |||||||
Deferred revenue | 56,264 | ||||||||
Other long-term liabilities | 69,699 | 6,551 | |||||||
Net debt | 49,634 | (534,737) | |||||||
Cash flow | |||||||||
Cash from operating activities | 260,269 | ||||||||
CAPEX | (705,412) | ||||||||
Cash from investing activities | (700,428) | ||||||||
Cash from financing activities | 79,689 | 1,177,933 | |||||||
FCF | (416,619) | (211,422) | |||||||
Balance | |||||||||
Cash | 580,122 | 1,096,935 | |||||||
Long term investments | 2 | 106,692 | |||||||
Excess cash | 481,964 | 1,103,340 | |||||||
Stockholders' equity | 497,559 | 402,652 | |||||||
Invested Capital | 2,033,333 | 2,033,571 | |||||||
ROIC | 7.46% | 7.80% | |||||||
ROCE | 5.81% | 4.59% | |||||||
EV | |||||||||
Common stock shares outstanding | 257,380 | 230,783 | |||||||
Price | 19.27 -27.04% | 26.41 -26.35% | |||||||
Market cap | 4,959,707 -18.63% | 6,094,982 -22.42% | |||||||
EV | 5,009,341 | 5,560,245 | |||||||
EBITDA | 211,574 | 164,162 | |||||||
EV/EBITDA | 23.68 | 33.87 | |||||||
Interest | 27,845 | 26,638 | |||||||
Interest/NOPBT | 19.03% | 23.76% |