XSHE300951
Market cap621mUSD
Jan 10, Last price
26.97CNY
1D
-3.78%
1Q
-7.06%
IPO
-69.12%
Name
Shenzhen BSC Technology Co Ltd
Chart & Performance
P/E
17.83
P/S
2.70
EPS
1.51
Div Yield, %
3.29%
Shrs. gr., 5y
0.02%
Rev. gr., 5y
33.87%
Revenues
1.69b
+44.20%
Net income
256m
-16.33%
CFO
461m
+153.91%
Dividend
May 23, 20241 CNY/sh
Profile
Shenzhen Bsc Technology Co.,Ltd. engages in the design, development, production, and sale of functional devices for electronic products. It offers protective electronic product functional devices; dustproof electronic product functional devices; insulation, paste fixed, thermal conductivity, and buffer class products; automatic assembly machines; precise gravity control pressure maintaining jigs; locks with fixture; high-precision multi-angle bending cable fixtures; and automatic cutting and bonding equipment. The company offers its products for smart phones, smart wearable devices, consumer electronics, and automotive electronics. Shenzhen Bsc Technology Co.,Ltd. was incorporated in 2016 and is based in Shenzhen, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 1,686,840 44.20% | 1,169,766 39.94% | |||||
Cost of revenue | 1,311,888 | 779,324 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 374,952 | 390,442 | |||||
NOPBT Margin | 22.23% | 33.38% | |||||
Operating Taxes | 39,305 | 38,277 | |||||
Tax Rate | 10.48% | 9.80% | |||||
NOPAT | 335,647 | 352,165 | |||||
Net income | 255,793 -16.33% | 305,733 29.14% | |||||
Dividends | (150,237) | (120,000) | |||||
Dividend yield | 1.38% | 2.10% | |||||
Proceeds from repurchase of equity | |||||||
BB yield | |||||||
| Debt | |||||||
Debt current | 80,067 | 22,779 | |||||
Long-term debt | 124,309 | 99,234 | |||||
Deferred revenue | 7,486 | ||||||
Other long-term liabilities | 14,490 | 1 | |||||
Net debt | (1,453,446) | (1,073,089) | |||||
| Cash flow | |||||||
Cash from operating activities | 460,628 | 181,412 | |||||
CAPEX | (148,537) | ||||||
Cash from investing activities | (146,997) | ||||||
Cash from financing activities | (102,202) | ||||||
FCF | 335,391 | 134,766 | |||||
| Balance | |||||||
Cash | 1,416,953 | 1,195,101 | |||||
Long term investments | 240,869 | ||||||
Excess cash | 1,573,480 | 1,136,613 | |||||
Stockholders' equity | 723,097 | 670,206 | |||||
Invested Capital | 1,694,635 | 1,520,222 | |||||
ROIC | 20.88% | 23.12% | |||||
ROCE | 15.41% | 17.71% | |||||
| EV | |||||||
Common stock shares outstanding | 168,130 | 119,895 | |||||
Price | 64.78 36.09% | 47.60 -20.62% | |||||
Market cap | 10,891,483 90.84% | 5,707,020 -20.69% | |||||
EV | 9,464,837 | 4,661,861 | |||||
EBITDA | 429,751 | 429,862 | |||||
EV/EBITDA | 22.02 | 10.85 | |||||
Interest | 5,301 | 2,921 | |||||
Interest/NOPBT | 1.41% | 0.75% | |||||