XSHE300739
Market cap607mUSD
Jan 10, Last price
12.99CNY
1D
-6.81%
1Q
-1.52%
IPO
-17.25%
Name
Sunshine Global Circuits Co Ltd
Chart & Performance
Profile
Sunshine Global Circuits Co.,Ltd. engages in the manufacture and sale of printed circuit boards (PCBs) in China. The company offers standard, HDI, rigid-flexible, heavy copper, and RF PCBs. Its products are used in industrial control, medical and automotive electronics, telecommunication equipment, LED lighting, and other applications. The company also exports its products to Europe, North America, and rest of Asia. Sunshine Global Circuits Co.,Ltd. was founded in 2001 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 | 1,618,650 -17.79% | 1,968,928 6.19% | |||||||
Cost of revenue | 1,367,870 | 1,663,010 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 250,780 | 305,918 | |||||||
NOPBT Margin | 15.49% | 15.54% | |||||||
Operating Taxes | 6,099 | 23,456 | |||||||
Tax Rate | 2.43% | 7.67% | |||||||
NOPAT | 244,680 | 282,462 | |||||||
Net income | 102,690 -43.65% | 182,225 66.20% | |||||||
Dividends | (104,569) | (79,560) | |||||||
Dividend yield | 2.26% | 2.07% | |||||||
Proceeds from repurchase of equity | (651) | ||||||||
BB yield | 0.01% | ||||||||
Debt | |||||||||
Debt current | 64,899 | ||||||||
Long-term debt | 890,887 | 403,089 | |||||||
Deferred revenue | 36,580 | 42,717 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | 12,500 | (434,284) | |||||||
Cash flow | |||||||||
Cash from operating activities | 335,737 | 477,899 | |||||||
CAPEX | (393,113) | ||||||||
Cash from investing activities | (717,378) | ||||||||
Cash from financing activities | 263,569 | ||||||||
FCF | (93,671) | 161,962 | |||||||
Balance | |||||||||
Cash | 954,389 | 902,272 | |||||||
Long term investments | (76,001) | ||||||||
Excess cash | 797,455 | 803,826 | |||||||
Stockholders' equity | 759,885 | 882,759 | |||||||
Invested Capital | 2,050,904 | 1,557,091 | |||||||
ROIC | 13.56% | 18.22% | |||||||
ROCE | 8.74% | 12.61% | |||||||
EV | |||||||||
Common stock shares outstanding | 302,029 | 298,730 | |||||||
Price | 15.31 18.87% | 12.88 -33.30% | |||||||
Market cap | 4,624,070 20.18% | 3,847,640 -30.94% | |||||||
EV | 4,639,893 | 3,413,356 | |||||||
EBITDA | 395,245 | 438,621 | |||||||
EV/EBITDA | 11.74 | 7.78 | |||||||
Interest | 26,998 | 18,218 | |||||||
Interest/NOPBT | 10.77% | 5.96% |