XSHE300990
Market cap908mUSD
Jan 13, Last price
39.33CNY
1D
1.94%
1Q
11.89%
IPO
40.53%
Name
Sanhe Tongfei Refrigeration Co Ltd
Chart & Performance
Profile
Sanhe Tongfei Refrigeration Co., Ltd. manufactures and sells industrial temperature control products in China. The company offers pure water cooling units, MCO oil chillers, MCW water chillers, MCWL water chillers for lasers, MCS immersion chillers, MCA enclosure cooling units, MEA air/air heat exchangers, air/water heat exchangers, cooling units, finned heat exchangers, and coil tube heat exchangers. It also provides cooling solutions to high-speed motorized spindle and wire cutting machines, laser cooling, stock-removing machine cooling, and spindle and hydraulic pressure station cooling. The company's products are used in energy storage systems, intelligent manufacturing equipment, semiconductor equipment, power transmission and transformation, electrical transmission, new energy power generation, hydrogen energy, new energy vehicles, and other fields. The company was founded in 2001 and is based in Sanhe, 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 | 1,845,134 83.13% | 1,007,568 21.48% | |||||
Cost of revenue | 1,498,430 | 830,781 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 346,704 | 176,787 | |||||
NOPBT Margin | 18.79% | 17.55% | |||||
Operating Taxes | 22,532 | 8,030 | |||||
Tax Rate | 6.50% | 4.54% | |||||
NOPAT | 324,172 | 168,757 | |||||
Net income | 182,375 42.69% | 127,813 6.56% | |||||
Dividends | (74,901) | (52,000) | |||||
Dividend yield | 1.00% | 0.60% | |||||
Proceeds from repurchase of equity | |||||||
BB yield | |||||||
Debt | |||||||
Debt current | 2,502 | 702 | |||||
Long-term debt | 19,756 | 2,341 | |||||
Deferred revenue | 12,687 | ||||||
Other long-term liabilities | 30,145 | 4,971 | |||||
Net debt | (392,219) | (654,193) | |||||
Cash flow | |||||||
Cash from operating activities | 31,161 | 29,885 | |||||
CAPEX | (210,755) | ||||||
Cash from investing activities | 24,744 | 141,354 | |||||
Cash from financing activities | (76,414) | ||||||
FCF | (95,479) | (119,679) | |||||
Balance | |||||||
Cash | 414,477 | 657,236 | |||||
Long term investments | |||||||
Excess cash | 322,220 | 606,858 | |||||
Stockholders' equity | 602,461 | 495,970 | |||||
Invested Capital | 1,483,422 | 1,154,405 | |||||
ROIC | 24.58% | 14.37% | |||||
ROCE | 19.20% | 10.67% | |||||
EV | |||||||
Common stock shares outstanding | 168,866 | 168,480 | |||||
Price | 44.51 -12.80% | 51.04 29.45% | |||||
Market cap | 7,516,224 -12.60% | 8,599,977 29.45% | |||||
EV | 7,124,005 | 7,945,784 | |||||
EBITDA | 387,562 | 202,940 | |||||
EV/EBITDA | 18.38 | 39.15 | |||||
Interest | 415 | 92 | |||||
Interest/NOPBT | 0.12% | 0.05% |