XSHE300697
Market cap585mUSD
Jan 10, Last price
12.91CNY
1D
0.08%
1Q
15.37%
IPO
122.11%
Name
Jiangyin Electrical Alloy Co Ltd
Chart & Performance
Profile
Jiangyin Electrical Alloy Co., Ltd. engages in the research and development, production, and sale of non-ferrous metal alloy products in China. The company offers copper rods, copper bars, flat copper bars, profile coil materials, contact wires, messenger wires, forging series products, stamping series products, CNC series products, and electromagnetic wires. Its products are used in medium and low voltage electric, hydropower station, architecture, nuclear power plant, spaceflight, high-speed rail, wind power generation, vessel, motor, and voltage transformer applications. The company was founded in 1985 and is based in Jiangyin, 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 | 2,392,422 12.49% | 2,126,858 -2.16% | |||||||
Cost of revenue | 2,181,409 | 1,933,906 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 211,013 | 192,952 | |||||||
NOPBT Margin | 8.82% | 9.07% | |||||||
Operating Taxes | 25,545 | 13,726 | |||||||
Tax Rate | 12.11% | 7.11% | |||||||
NOPAT | 185,468 | 179,226 | |||||||
Net income | 135,597 19.98% | 113,020 6.29% | |||||||
Dividends | (71,523) | (53,248) | |||||||
Dividend yield | 1.67% | 1.63% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 288,727 | 406,738 | |||||||
Long-term debt | 1,285 | 496 | |||||||
Deferred revenue | 2 | ||||||||
Other long-term liabilities | 4,885 | 1 | |||||||
Net debt | 98,455 | 239,709 | |||||||
Cash flow | |||||||||
Cash from operating activities | 157,902 | 123,631 | |||||||
CAPEX | (12,438) | ||||||||
Cash from investing activities | (10,733) | ||||||||
Cash from financing activities | (149,603) | ||||||||
FCF | 240,169 | 158,983 | |||||||
Balance | |||||||||
Cash | 191,556 | 160,406 | |||||||
Long term investments | 2 | 7,119 | |||||||
Excess cash | 71,935 | 61,183 | |||||||
Stockholders' equity | 792,792 | 812,232 | |||||||
Invested Capital | 1,288,949 | 1,319,068 | |||||||
ROIC | 14.22% | 13.69% | |||||||
ROCE | 15.41% | 13.91% | |||||||
EV | |||||||||
Common stock shares outstanding | 332,800 | 332,800 | |||||||
Price | 12.88 31.43% | 9.80 -22.04% | |||||||
Market cap | 4,286,464 31.43% | 3,261,440 -22.04% | |||||||
EV | 4,387,079 | 3,502,316 | |||||||
EBITDA | 244,173 | 220,066 | |||||||
EV/EBITDA | 17.97 | 15.91 | |||||||
Interest | 13,630 | 18,806 | |||||||
Interest/NOPBT | 6.46% | 9.75% |