XSHE300776
Market cap2.31bUSD
Jan 16, Last price
62.26CNY
1D
-0.59%
1Q
5.06%
IPO
178.94%
Name
Wuhan DR Laser Technology Corp Ltd
Chart & Performance
Profile
Wuhan DR Laser Technology Corp.,Ltd manufactures and sells laser equipment for solar cell applications worldwide. It offers laser ablation, laser doping, laser drilling, laser scribing, and laser repairing systems; and other products. The company was founded in 2008 and is headquartered in Wuhan, 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 | 1,588,583 19.96% | 1,324,311 5.37% | |||||||
Cost of revenue | 1,154,487 | 885,157 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 434,096 | 439,154 | |||||||
NOPBT Margin | 27.33% | 33.16% | |||||||
Operating Taxes | 45,945 | 42,992 | |||||||
Tax Rate | 10.58% | 9.79% | |||||||
NOPAT | 388,151 | 396,161 | |||||||
Net income | 461,187 12.16% | 411,194 7.92% | |||||||
Dividends | (85,200) | (79,705) | |||||||
Dividend yield | 0.52% | 0.37% | |||||||
Proceeds from repurchase of equity | 31,000 | ||||||||
BB yield | -0.14% | ||||||||
Debt | |||||||||
Debt current | 7,379 | ||||||||
Long-term debt | 766,420 | 742,551 | |||||||
Deferred revenue | 20,360 | 28,367 | |||||||
Other long-term liabilities | 52,538 | 26,506 | |||||||
Net debt | (2,214,548) | 320,520 | |||||||
Cash flow | |||||||||
Cash from operating activities | 776,700 | 509,656 | |||||||
CAPEX | (119,433) | ||||||||
Cash from investing activities | (603,300) | ||||||||
Cash from financing activities | (88,552) | ||||||||
FCF | 2,538,844 | (334,772) | |||||||
Balance | |||||||||
Cash | 2,980,968 | 429,410 | |||||||
Long term investments | 2 | ||||||||
Excess cash | 2,901,539 | 363,195 | |||||||
Stockholders' equity | 2,302,236 | 1,807,291 | |||||||
Invested Capital | 1,581,187 | 3,092,924 | |||||||
ROIC | 16.61% | 14.56% | |||||||
ROCE | 11.18% | 12.66% | |||||||
EV | |||||||||
Common stock shares outstanding | 272,892 | 271,864 | |||||||
Price | 60.26 -23.48% | 78.75 -21.22% | |||||||
Market cap | 16,444,462 -23.19% | 21,409,272 -21.17% | |||||||
EV | 14,229,914 | 21,729,792 | |||||||
EBITDA | 496,635 | 463,960 | |||||||
EV/EBITDA | 28.65 | 46.84 | |||||||
Interest | 37,234 | 35,852 | |||||||
Interest/NOPBT | 8.58% | 8.16% |