XSHE300694
Market cap466mUSD
Jan 09, Last price
15.89CNY
1D
1.21%
1Q
79.35%
IPO
1.47%
Name
Wuxi Lihu Corporation Limited
Chart & Performance
Profile
Wuxi Lihu Corporation Limited. manufactures and sells turbo charger components. The company develops, produces, and sells compressor and turbine casings. It also offers compressor and turbine shell products. The company was founded in 1994 and is headquartered 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 | 1,601,096 7.86% | 1,484,463 6.49% | |||||||
Cost of revenue | 1,452,127 | 1,371,528 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 148,969 | 112,936 | |||||||
NOPBT Margin | 9.30% | 7.61% | |||||||
Operating Taxes | 1,922 | 817 | |||||||
Tax Rate | 1.29% | 0.72% | |||||||
NOPAT | 147,047 | 112,119 | |||||||
Net income | 67,629 41.82% | 47,688 | |||||||
Dividends | (24,160) | ||||||||
Dividend yield | 0.88% | ||||||||
Proceeds from repurchase of equity | 7,421 | (1) | |||||||
BB yield | -0.27% | 0.00% | |||||||
Debt | |||||||||
Debt current | 366,582 | 374,714 | |||||||
Long-term debt | 17,932 | 3,881 | |||||||
Deferred revenue | 15,200 | 19,116 | |||||||
Other long-term liabilities | 27,599 | 1 | |||||||
Net debt | 134,774 | 264,416 | |||||||
Cash flow | |||||||||
Cash from operating activities | 205,143 | 61,612 | |||||||
CAPEX | (83,259) | ||||||||
Cash from investing activities | (54,231) | ||||||||
Cash from financing activities | 1,531 | ||||||||
FCF | 171,667 | 36,050 | |||||||
Balance | |||||||||
Cash | 249,740 | 114,180 | |||||||
Long term investments | |||||||||
Excess cash | 169,686 | 39,957 | |||||||
Stockholders' equity | 605,497 | 616,301 | |||||||
Invested Capital | 1,587,239 | 1,620,003 | |||||||
ROIC | 9.17% | 7.14% | |||||||
ROCE | 8.46% | 6.79% | |||||||
EV | |||||||||
Common stock shares outstanding | 218,159 | 213,647 | |||||||
Price | 12.61 33.30% | 9.46 -11.09% | |||||||
Market cap | 2,750,987 36.11% | 2,021,100 -11.78% | |||||||
EV | 2,886,223 | 2,286,980 | |||||||
EBITDA | 247,916 | 215,302 | |||||||
EV/EBITDA | 11.64 | 10.62 | |||||||
Interest | 13,763 | 12,476 | |||||||
Interest/NOPBT | 9.24% | 11.05% |