XSHE300991
Market cap378mUSD
Jan 07, Last price
19.24CNY
1D
8.21%
1Q
16.18%
IPO
-30.42%
Name
Shenzhen Chuangyitong Technology Co Ltd
Chart & Performance
Profile
Shenzhen Chuangyitong Technology Co.,Ltd. engages in the research and development, design, and manufacture of precision connectors, connecting wires, and precision structural parts in China and internationally. The company offers data storage interconnection products, including high-frequency high-speed data lines, various types of high-speed connectors, etc.; consumer electronics interconnection products, comprising general-purpose connectors and various types of data cables; communication interconnection products mainly include high-speed backplane connectors and high-speed RF connectors; and precision structural products, which include soft copper bars for power batteries, hard copper bars, battery boxes, etc. Its products are used in 5G communications, new energy vehicles, data storage, medical care, consumer electronics, and other fields. The company was founded in 2003 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 | 541,495 25.57% | 431,218 -13.62% | |||||||
Cost of revenue | 470,992 | 388,107 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 70,504 | 43,111 | |||||||
NOPBT Margin | 13.02% | 10.00% | |||||||
Operating Taxes | 2,793 | ||||||||
Tax Rate | 3.96% | ||||||||
NOPAT | 67,710 | 43,111 | |||||||
Net income | 11,308 33.20% | 8,489 -88.21% | |||||||
Dividends | (18,741) | (35,100) | |||||||
Dividend yield | 0.75% | 1.81% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 256,492 | 178,503 | |||||||
Long-term debt | 177,166 | 217,886 | |||||||
Deferred revenue | 13,463 | 14,415 | |||||||
Other long-term liabilities | 13,787 | ||||||||
Net debt | 267,095 | 254,944 | |||||||
Cash flow | |||||||||
Cash from operating activities | 58,419 | 22,861 | |||||||
CAPEX | (85,092) | ||||||||
Cash from investing activities | (65,595) | ||||||||
Cash from financing activities | 34,737 | 69,154 | |||||||
FCF | 22,492 | (104,228) | |||||||
Balance | |||||||||
Cash | 157,357 | 141,445 | |||||||
Long term investments | 9,205 | ||||||||
Excess cash | 139,487 | 119,884 | |||||||
Stockholders' equity | 405,162 | 453,642 | |||||||
Invested Capital | 942,044 | 903,805 | |||||||
ROIC | 7.34% | 5.24% | |||||||
ROCE | 6.50% | 4.21% | |||||||
EV | |||||||||
Common stock shares outstanding | 144,000 | 144,000 | |||||||
Price | 17.38 29.12% | 13.46 -34.56% | |||||||
Market cap | 2,502,720 29.12% | 1,938,240 -34.56% | |||||||
EV | 2,774,992 | 2,194,807 | |||||||
EBITDA | 120,210 | 75,029 | |||||||
EV/EBITDA | 23.08 | 29.25 | |||||||
Interest | 16,442 | 7,537 | |||||||
Interest/NOPBT | 23.32% | 17.48% |