XSHE300926
Market cap1.29bUSD
Jan 15, Last price
22.64CNY
1D
6.56%
1Q
-0.62%
IPO
35.51%
Name
Jiangsu Bojun Industrial Technology Co Ltd
Chart & Performance
P/E
30.78
P/S
3.65
EPS
0.74
Div Yield, %
0.16%
Shrs. gr., 5y
7.91%
Rev. gr., 5y
40.44%
Revenues
2.60b
+86.96%
Net income
309m
+108.18%
CFO
193m
Dividend
May 07, 20240.2175 CNY/sh
Profile
Jiangsu Bojun Industrial Technology Co., Ltd engages in the research and development, production, and sale of automotive molds and parts in China and internationally. The company offers roof, steering, vehicle seating, powertrain, interior and exterior, electronic, and door systems. Jiangsu Bojun Industrial Technology Co., Ltd was founded in 2004 and is headquartered in Kunshan, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 2,600,486 86.96% | 1,390,909 72.68% | ||||||
Cost of revenue | 2,169,884 | 1,115,269 | ||||||
Unusual Expense (Income) | ||||||||
NOPBT | 430,602 | 275,640 | ||||||
NOPBT Margin | 16.56% | 19.82% | ||||||
Operating Taxes | 66,365 | 21,484 | ||||||
Tax Rate | 15.41% | 7.79% | ||||||
NOPAT | 364,237 | 254,156 | ||||||
Net income | 308,501 108.18% | 148,192 75.95% | ||||||
Dividends | (15,491) | (17,056) | ||||||
Dividend yield | 0.19% | 0.32% | ||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 458,348 | 506,528 | ||||||
Long-term debt | 540,145 | 76,056 | ||||||
Deferred revenue | 13,273 | 9,008 | ||||||
Other long-term liabilities | 1 | |||||||
Net debt | 490,145 | 292,404 | ||||||
| Cash flow | ||||||||
Cash from operating activities | 193,219 | |||||||
CAPEX | (529,751) | |||||||
Cash from investing activities | (529,605) | |||||||
Cash from financing activities | 424,058 | 416,305 | ||||||
FCF | (405,703) | (300,028) | ||||||
| Balance | ||||||||
Cash | 508,348 | 225,625 | ||||||
Long term investments | 1 | 64,555 | ||||||
Excess cash | 378,324 | 220,635 | ||||||
Stockholders' equity | 1,106,136 | 756,768 | ||||||
Invested Capital | 2,356,983 | 1,620,876 | ||||||
ROIC | 18.31% | 19.70% | ||||||
ROCE | 15.48% | 14.88% | ||||||
| EV | ||||||||
Common stock shares outstanding | 278,830 | 466,260 | ||||||
Price | 29.33 153.50% | 11.57 -12.48% | ||||||
Market cap | 8,178,070 51.60% | 5,394,624 59.50% | ||||||
EV | 8,668,215 | 5,687,028 | ||||||
EBITDA | 529,163 | 336,395 | ||||||
EV/EBITDA | 16.38 | 16.91 | ||||||
Interest | 33,606 | 15,542 | ||||||
Interest/NOPBT | 7.80% | 5.64% | ||||||