XSHE300729
Market cap684mUSD
Jan 10, Last price
14.70CNY
1D
-4.85%
1Q
-6.19%
IPO
56.25%
Name
Loctek Ergonomic Technology Corp
Chart & Performance
Profile
Loctek Ergonomic Technology Corp. manufactures and sells ergonomic products in China and internationally. The company offers height adjustable standing desks, collaborative media wall products, desktop workstations, monitor mounts, exercise bikes, accessories, and TV mount solutions; and smart office lift tables, computer lifting platforms, ergonomic and multi-screen computer stands, children's study tables, anti-static sitting health cars, and TV mobile adjustment frames. Its products are used in IT Internet, financial securities, government agencies, education, and training industries. The company was founded in 1998 and is headquartered in Ningbo, 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 | 3,901,708 21.61% | 3,208,306 11.74% | |||||||
Cost of revenue | 3,326,033 | 2,934,321 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 575,674 | 273,985 | |||||||
NOPBT Margin | 14.75% | 8.54% | |||||||
Operating Taxes | 161,943 | 50,147 | |||||||
Tax Rate | 28.13% | 18.30% | |||||||
NOPAT | 413,732 | 223,837 | |||||||
Net income | 633,692 189.72% | 218,729 18.44% | |||||||
Dividends | (83,771) | (44,144) | |||||||
Dividend yield | 1.50% | 1.15% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 944,605 | 1,069,855 | |||||||
Long-term debt | 3,012,979 | 2,646,831 | |||||||
Deferred revenue | 3,325 | 22,537 | |||||||
Other long-term liabilities | 9,141 | 1 | |||||||
Net debt | 1,990,963 | 1,718,860 | |||||||
Cash flow | |||||||||
Cash from operating activities | 819,501 | 335,381 | |||||||
CAPEX | (1,387,808) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | (59,138) | 494,753 | |||||||
FCF | (523,226) | (1,383,433) | |||||||
Balance | |||||||||
Cash | 1,897,379 | 1,997,827 | |||||||
Long term investments | 69,242 | ||||||||
Excess cash | 1,771,535 | 1,837,411 | |||||||
Stockholders' equity | 1,693,393 | 1,194,996 | |||||||
Invested Capital | 4,275,126 | 3,936,827 | |||||||
ROIC | 10.08% | 7.21% | |||||||
ROCE | 9.51% | 5.31% | |||||||
EV | |||||||||
Common stock shares outstanding | 312,451 | 309,074 | |||||||
Price | 17.91 43.99% | 12.44 -45.00% | |||||||
Market cap | 5,595,994 45.56% | 3,844,399 -39.82% | |||||||
EV | 7,586,957 | 5,563,276 | |||||||
EBITDA | 818,495 | 445,542 | |||||||
EV/EBITDA | 9.27 | 12.49 | |||||||
Interest | 116,851 | 66,729 | |||||||
Interest/NOPBT | 20.30% | 24.36% |