XSHE300813
Market cap300mUSD
Dec 27, Last price
18.10CNY
1D
1.80%
1Q
0.28%
IPO
29.55%
Name
Zhejiang Tailin Bioengineering Co Ltd
Chart & Performance
Profile
Zhejiang Tailin BioEngineering Co.,Ltd manufactures microbial test and control equipment, mainly for pharmaceutical and medical sector. The company offers sterility testing equipment, microbiological testing equipment, TOC analyzers, sterile isolation systems, hydrogen peroxide sterilization systems, sterile delivery system, and filters, as well as technical services. Its products are primarily used in bio-pharmaceutical, medical, disease control, food, environmental protection, electronics, and other fields, as well as in bio-security equipment manufacturing industries. The company was formerly known as Hangzhou Tailin Biotechnology Equipment Co., Ltd. and changed its name to Zhejiang Tailin BioEngineering Co.,Ltd in April 2015. Zhejiang Tailin BioEngineering Co.,Ltd was founded in 1993 and is based in Hangzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 269,856 -27.82% | 373,878 32.00% | 283,248 41.46% | |||||||
Cost of revenue | 247,406 | 295,851 | 209,531 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 22,450 | 78,027 | 73,717 | |||||||
NOPBT Margin | 8.32% | 20.87% | 26.03% | |||||||
Operating Taxes | 3,531 | 261 | 6,114 | |||||||
Tax Rate | 15.73% | 0.33% | 8.29% | |||||||
NOPAT | 18,919 | 77,766 | 67,603 | |||||||
Net income | 19,669 -75.32% | 79,686 25.43% | 63,530 31.30% | |||||||
Dividends | (27,172) | (15,591) | (10,394) | |||||||
Dividend yield | 0.96% | 0.39% | 0.20% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,532 | 3,468 | ||||||||
Long-term debt | 157,589 | 145,467 | 7,486 | |||||||
Deferred revenue | (412) | 57 | ||||||||
Other long-term liabilities | 1 | 412 | 1 | |||||||
Net debt | (243,393) | (452,209) | (330,258) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,932 | 89,386 | 35,962 | |||||||
CAPEX | (176,242) | |||||||||
Cash from investing activities | (172,344) | |||||||||
Cash from financing activities | (13,583) | 183,849 | ||||||||
FCF | (160,604) | 48,651 | 18,492 | |||||||
Balance | ||||||||||
Cash | 396,983 | 577,154 | 322,509 | |||||||
Long term investments | 4,000 | 22,054 | 18,703 | |||||||
Excess cash | 387,490 | 580,514 | 327,050 | |||||||
Stockholders' equity | 456,077 | 449,745 | 269,363 | |||||||
Invested Capital | 420,339 | 337,750 | 228,080 | |||||||
ROIC | 4.99% | 27.49% | 29.94% | |||||||
ROCE | 2.77% | 9.90% | 14.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 115,700 | 112,600 | 108,098 | |||||||
Price | 24.52 -31.39% | 35.74 -25.66% | 48.08 103.58% | |||||||
Market cap | 2,836,957 -29.50% | 4,024,153 -22.57% | 5,197,000 103.58% | |||||||
EV | 2,595,040 | 3,571,944 | 4,866,743 | |||||||
EBITDA | 36,858 | 91,351 | 81,941 | |||||||
EV/EBITDA | 70.41 | 39.10 | 59.39 | |||||||
Interest | 621 | 882 | 132 | |||||||
Interest/NOPBT | 2.76% | 1.13% | 0.18% |