XSHE300988
Market cap318mUSD
Jan 03, Last price
16.60CNY
1D
-4.43%
1Q
-15.26%
IPO
-46.51%
Name
Tianjin Jinrong Tianyu Precision Machinery Co Ltd
Chart & Performance
Profile
TianJin JinRong TianYu Precision Machinery Inc. engages in the research and development, production, and sale of precision metal molds and related products. The company provides electrical products, such as low-voltage power distribution, industrial automation, medium-voltage power distribution, and energy equipment precision parts; automotive products, including shock absorption parts, safety parts, air conditioning and seat parts, lightweight parts, etc.; and home, industrial, and commercial energy storage products. Its products cover electrical and automotive areas. The company was founded in 2004 and is based in Tianjin, 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 | 1,526,626 6.87% | 1,428,548 6.51% | |||||||
Cost of revenue | 1,335,693 | 1,272,483 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 190,934 | 156,066 | |||||||
NOPBT Margin | 12.51% | 10.92% | |||||||
Operating Taxes | 11,324 | 5,233 | |||||||
Tax Rate | 5.93% | 3.35% | |||||||
NOPAT | 179,609 | 150,832 | |||||||
Net income | 92,106 10.52% | 83,340 13.83% | |||||||
Dividends | (30,181) | (22,164) | |||||||
Dividend yield | 1.02% | 0.81% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 384,984 | 140,315 | |||||||
Long-term debt | 48,749 | 27,272 | |||||||
Deferred revenue | 2,445 | 2,736 | |||||||
Other long-term liabilities | 4,008 | 1 | |||||||
Net debt | 91,107 | (115,134) | |||||||
Cash flow | |||||||||
Cash from operating activities | (28,177) | 127,414 | |||||||
CAPEX | (224,896) | ||||||||
Cash from investing activities | (291,003) | ||||||||
Cash from financing activities | 359,699 | ||||||||
FCF | (167,322) | 60,928 | |||||||
Balance | |||||||||
Cash | 310,652 | 239,908 | |||||||
Long term investments | 31,975 | 42,813 | |||||||
Excess cash | 266,295 | 211,294 | |||||||
Stockholders' equity | 518,750 | 448,326 | |||||||
Invested Capital | 1,335,011 | 876,274 | |||||||
ROIC | 16.24% | 18.57% | |||||||
ROCE | 11.83% | 14.30% | |||||||
EV | |||||||||
Common stock shares outstanding | 139,554 | 132,286 | |||||||
Price | 21.28 2.55% | 20.75 5.27% | |||||||
Market cap | 2,969,710 8.19% | 2,744,936 4.72% | |||||||
EV | 3,091,991 | 2,629,803 | |||||||
EBITDA | 248,589 | 200,515 | |||||||
EV/EBITDA | 12.44 | 13.12 | |||||||
Interest | 9,577 | 5,518 | |||||||
Interest/NOPBT | 5.02% | 3.54% |