XSHE300960
Market cap329mUSD
Jan 03, Last price
23.49CNY
1D
-10.10%
1Q
0.17%
IPO
-50.45%
Name
Shenzhen Tongye Technology Co Ltd
Chart & Performance
Profile
Shenzhen Tongye Technology Co.,Ltd. engages in the research and development, production, sale, and maintenance services of electrical products for rail transit locomotives and vehicles. The company offers power supply cabinets, train power supply cabinets, auxiliary inverters, air conditioner power supply systems, capacitor charging cabinets, energy management systems, and emergency inverters; logic controllers and brake logic controllers, metro LCUs, air conditioning controllers, and air conditioning panels; and fan motors. Its products are used in railway locomotives, urban rail transit vehicles, high-speed trains, and other rail transit locomotives, as well as in urban rail transit ground charging systems. The company was founded in 2000 and is based in Shenzhen, 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 | 358,813 21.40% | 295,564 0.40% | |||||||
Cost of revenue | 282,320 | 251,066 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 76,493 | 44,499 | |||||||
NOPBT Margin | 21.32% | 15.06% | |||||||
Operating Taxes | 3,381 | 462 | |||||||
Tax Rate | 4.42% | 1.04% | |||||||
NOPAT | 73,111 | 44,037 | |||||||
Net income | 35,844 21.89% | 29,407 -35.18% | |||||||
Dividends | (40,954) | (30,716) | |||||||
Dividend yield | 1.80% | 1.76% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 52,930 | 67,854 | |||||||
Long-term debt | 119 | 8,143 | |||||||
Deferred revenue | 3,487 | ||||||||
Other long-term liabilities | 23,003 | 19,120 | |||||||
Net debt | (240,975) | (272,714) | |||||||
Cash flow | |||||||||
Cash from operating activities | 41,606 | 68,643 | |||||||
CAPEX | (28,458) | ||||||||
Cash from investing activities | (28,295) | 7,462 | |||||||
Cash from financing activities | (58,395) | ||||||||
FCF | 49,884 | 41,094 | |||||||
Balance | |||||||||
Cash | 288,516 | 332,402 | |||||||
Long term investments | 5,508 | 16,308 | |||||||
Excess cash | 276,083 | 333,932 | |||||||
Stockholders' equity | 235,468 | 316,029 | |||||||
Invested Capital | 478,409 | 411,143 | |||||||
ROIC | 16.44% | 10.38% | |||||||
ROCE | 10.70% | 6.11% | |||||||
EV | |||||||||
Common stock shares outstanding | 102,412 | 102,386 | |||||||
Price | 22.18 30.16% | 17.04 -31.65% | |||||||
Market cap | 2,271,508 30.20% | 1,744,654 -31.65% | |||||||
EV | 2,030,533 | 1,471,940 | |||||||
EBITDA | 93,405 | 60,269 | |||||||
EV/EBITDA | 21.74 | 24.42 | |||||||
Interest | 2,284 | 3,209 | |||||||
Interest/NOPBT | 2.99% | 7.21% |