XSHE300720
Market cap458mUSD
Jan 09, Last price
17.26CNY
1D
0.52%
1Q
17.34%
IPO
150.55%
Name
Guang Dong High Dream Intellectualized Machinery Co Ltd
Chart & Performance
Profile
Guangdong High Dream Intellectualized Machinery Co., Ltd. manufactures and sells weighing machineries in China and internationally. It provides multihead weighers, loss-in weight feeders, metal detectors, and check weighers. The company was founded in 2004 and is based in Foshan, 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 | 225,500 12.62% | 200,227 -20.76% | |||||||
Cost of revenue | 169,016 | 142,292 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 56,483 | 57,935 | |||||||
NOPBT Margin | 25.05% | 28.93% | |||||||
Operating Taxes | 6,376 | 6,372 | |||||||
Tax Rate | 11.29% | 11.00% | |||||||
NOPAT | 50,107 | 51,563 | |||||||
Net income | 36,186 -11.60% | 40,932 -46.76% | |||||||
Dividends | (29,232) | (38,975) | |||||||
Dividend yield | 1.08% | 1.53% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 301 | ||||||||
Long-term debt | 11,883 | 1,947 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1 | (276) | |||||||
Net debt | (257,979) | (409,648) | |||||||
Cash flow | |||||||||
Cash from operating activities | 26,912 | 39,873 | |||||||
CAPEX | (6,210) | ||||||||
Cash from investing activities | (123,268) | 87,885 | |||||||
Cash from financing activities | (31,657) | ||||||||
FCF | (92,508) | 131,223 | |||||||
Balance | |||||||||
Cash | 259,880 | 387,086 | |||||||
Long term investments | 9,981 | 24,810 | |||||||
Excess cash | 258,587 | 401,884 | |||||||
Stockholders' equity | 416,573 | 514,867 | |||||||
Invested Capital | 340,331 | 173,237 | |||||||
ROIC | 19.51% | 24.00% | |||||||
ROCE | 9.41% | 10.07% | |||||||
EV | |||||||||
Common stock shares outstanding | 194,862 | 194,863 | |||||||
Price | 13.91 6.26% | 13.09 -2.46% | |||||||
Market cap | 2,710,524 6.26% | 2,550,756 -2.23% | |||||||
EV | 2,454,253 | 2,143,394 | |||||||
EBITDA | 65,656 | 64,834 | |||||||
EV/EBITDA | 37.38 | 33.06 | |||||||
Interest | 378 | 27 | |||||||
Interest/NOPBT | 0.67% | 0.05% |