XSHE300693
Market cap1.21bUSD
Jan 14, Last price
28.68CNY
1D
5.64%
1Q
18.91%
IPO
322.88%
Name
Shenzhen Sinexcel Electric Co Ltd
Chart & Performance
Profile
Shenzhen Sinexcel Electric Co.,Ltd. provides energy internet core power equipment and solutions in China, rest of Asia, Oceania, Europe, North America, South America, and Africa. The company offers Industrial supporting power supply products, such as active power filter, three phase unbalance conditioning device, dynamic voltage regulator, low voltage line voltage regulation device, uninterruptible power supply, frequency converter, laser generator power supply, monocrystalline silicon furnace heating power supply; electric vehicle charging and replacement services, including split and integrated charging equipment, AC charging piles, constant power charging modules, and charging station construction and operation management services; new energy power conversion equipment; and battery formation and testing equipment, such as lithium battery, and lead-acid battery formation and testing equipment. Shenzhen Sinexcel Electric Co.,Ltd. was founded in 2007 and is based in Shenzhen, 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 | 2,650,974 76.37% | 1,503,102 47.16% | |||||||
Cost of revenue | 1,989,390 | 1,219,545 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 661,584 | 283,557 | |||||||
NOPBT Margin | 24.96% | 18.86% | |||||||
Operating Taxes | 54,895 | 22,757 | |||||||
Tax Rate | 8.30% | 8.03% | |||||||
NOPAT | 606,689 | 260,800 | |||||||
Net income | 402,827 80.20% | 223,545 97.04% | |||||||
Dividends | (48,589) | (24,633) | |||||||
Dividend yield | 0.52% | 0.22% | |||||||
Proceeds from repurchase of equity | (20,981) | ||||||||
BB yield | 0.23% | ||||||||
Debt | |||||||||
Debt current | 76,539 | 107,648 | |||||||
Long-term debt | 156,146 | 121,685 | |||||||
Deferred revenue | 2,864 | 3,964 | |||||||
Other long-term liabilities | 1,340 | 2 | |||||||
Net debt | (658,445) | (268,837) | |||||||
Cash flow | |||||||||
Cash from operating activities | 438,569 | 202,291 | |||||||
CAPEX | (145,844) | ||||||||
Cash from investing activities | (238,778) | ||||||||
Cash from financing activities | (35,529) | 111,750 | |||||||
FCF | 584,157 | 116,082 | |||||||
Balance | |||||||||
Cash | 805,302 | 498,170 | |||||||
Long term investments | 85,828 | ||||||||
Excess cash | 758,582 | 423,015 | |||||||
Stockholders' equity | 1,142,954 | 816,896 | |||||||
Invested Capital | 906,780 | 819,077 | |||||||
ROIC | 70.31% | 34.87% | |||||||
ROCE | 39.71% | 22.81% | |||||||
EV | |||||||||
Common stock shares outstanding | 309,462 | 307,676 | |||||||
Price | 29.91 -17.52% | 36.26 47.94% | |||||||
Market cap | 9,256,021 -17.04% | 11,157,745 48.15% | |||||||
EV | 8,600,616 | 10,888,908 | |||||||
EBITDA | 705,051 | 312,502 | |||||||
EV/EBITDA | 12.20 | 34.84 | |||||||
Interest | 5,736 | 5,184 | |||||||
Interest/NOPBT | 0.87% | 1.83% |