XSHE300883
Market cap253mUSD
Dec 25, Last price
5.34CNY
1D
-4.47%
1Q
24.48%
IPO
-77.55%
Name
LD Intelligent Technology Co Ltd
Chart & Performance
Profile
LD Intelligent Technology Co., Ltd develops and designs various packaging products. The company offers products and services for food and beverage, household chemicals, grain and oil, home office, electronic equipment, medicine and medical care, express e-commerce, and other industries. It is also engaged in advanced manufacturing applications, intelligent manufacturing, integration of industrialization and industrialization applications, computer technology, packaging technology, and printing technology, as well as design, research and development of various paper packaging containers, and modern fine-tuning. In addition, the company engages in technology development, technical services, and technology transfer in the fields of advanced manufacturing applications; high-end printing packaging, advanced paper products; research and development, design, manufacturing, and sale of industrial products, green packaging and printing materials, and printing and packaging products; packaging and decoration printing materials, and other printing materials printing; technical design and research and development of water-based digital printing technology, internet intelligent logistics, and intelligent manufacturing. Further, it provides modern enterprises refinement management services. Additionally, the company is involved in the production and sale of base paper, paper products, plastic products, and metal products; sale of electrical equipment, hardware products, building materials, mechanical equipment, and daily necessities; business information consulting; technical consulting in the field of computer technology; cargo transportation agency; and import and export of goods and technology. LD Intelligent Technology Co., Ltd was founded in 2000 and is based in Mingguang, 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 | 712,787 11.20% | 640,992 -15.19% | 755,785 5.79% | |||||||
Cost of revenue | 671,835 | 581,830 | 674,939 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 40,952 | 59,162 | 80,846 | |||||||
NOPBT Margin | 5.75% | 9.23% | 10.70% | |||||||
Operating Taxes | (4,091) | 326 | 3,970 | |||||||
Tax Rate | 0.55% | 4.91% | ||||||||
NOPAT | 45,042 | 58,836 | 76,877 | |||||||
Net income | (7,074) -122.57% | 31,340 -39.05% | 51,416 -21.26% | |||||||
Dividends | (21,852) | (3,460) | (3,460) | |||||||
Dividend yield | 0.87% | 0.17% | 0.12% | |||||||
Proceeds from repurchase of equity | (12,025) | (1) | ||||||||
BB yield | 0.48% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 295,250 | 235,704 | 283,700 | |||||||
Long-term debt | 264,315 | 274,721 | 137,800 | |||||||
Deferred revenue | 10,523 | 55,241 | 55,766 | |||||||
Other long-term liabilities | (1) | 1 | ||||||||
Net debt | (1,416) | 86,218 | (96,262) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 149,065 | 50,838 | 55,657 | |||||||
CAPEX | (99,420) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | 39,679 | 51,459 | 139,724 | |||||||
FCF | 130,931 | (133,561) | (282,231) | |||||||
Balance | ||||||||||
Cash | 560,981 | 420,557 | 512,831 | |||||||
Long term investments | 3 | 3,649 | 4,931 | |||||||
Excess cash | 525,341 | 392,156 | 479,973 | |||||||
Stockholders' equity | 839,869 | 886,795 | 858,963 | |||||||
Invested Capital | 1,458,249 | 1,606,028 | 1,401,374 | |||||||
ROIC | 2.94% | 3.91% | 6.37% | |||||||
ROCE | 2.04% | 2.93% | 4.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 343,395 | 344,000 | 346,000 | |||||||
Price | 7.35 23.74% | 5.94 -30.44% | 8.54 -42.68% | |||||||
Market cap | 2,523,955 23.52% | 2,043,360 -30.85% | 2,954,840 -42.68% | |||||||
EV | 2,527,105 | 2,133,528 | 2,862,575 | |||||||
EBITDA | 105,727 | 105,592 | 133,226 | |||||||
EV/EBITDA | 23.90 | 20.21 | 21.49 | |||||||
Interest | 20,794 | 12,584 | 12,009 | |||||||
Interest/NOPBT | 50.78% | 21.27% | 14.85% |