XSHE300998
Market cap290mUSD
Dec 26, Last price
15.55CNY
1D
3.19%
1Q
0.58%
IPO
-62.98%
Name
Ningbo Fangzheng Automobile Mould Co Ltd
Chart & Performance
Profile
Ningbo Fangzheng Automobile Mould Co.,Ltd. engages in the research, development, manufacture, and sale of automotive plastic molds. It offers bumper, dashboard, door panel, console, low pressure injection, air conditioning and air filtering, precision mold, blow mold, and other series products. The company was founded in 1999 and is headquartered in Ninghai, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
Income | ||||||||
Revenues | 969,050 24.17% | 780,414 11.22% | 701,706 8.84% | |||||
Cost of revenue | 920,566 | 721,878 | 628,937 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 48,485 | 58,536 | 72,770 | |||||
NOPBT Margin | 5.00% | 7.50% | 10.37% | |||||
Operating Taxes | (1,478) | 1,321 | 2,967 | |||||
Tax Rate | 2.26% | 4.08% | ||||||
NOPAT | 49,962 | 57,215 | 69,803 | |||||
Net income | (9,074) -151.61% | 17,582 -32.20% | 25,933 -45.05% | |||||
Dividends | (26,629) | (10,640) | (10,645) | |||||
Dividend yield | 1.08% | 0.39% | 0.30% | |||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
Debt | ||||||||
Debt current | 203,741 | 204,940 | 108,651 | |||||
Long-term debt | 142,719 | 107,284 | 45,467 | |||||
Deferred revenue | 18,051 | 22,286 | 21,299 | |||||
Other long-term liabilities | 31,221 | 20,751 | 20,227 | |||||
Net debt | (491,617) | 168,726 | 16,729 | |||||
Cash flow | ||||||||
Cash from operating activities | (104,675) | |||||||
CAPEX | (157,887) | |||||||
Cash from investing activities | (595,682) | |||||||
Cash from financing activities | 937,439 | 161,884 | 97,467 | |||||
FCF | (151,499) | (117,515) | (5,824) | |||||
Balance | ||||||||
Cash | 838,077 | 125,478 | 125,005 | |||||
Long term investments | 2 | 18,019 | 12,383 | |||||
Excess cash | 789,625 | 104,477 | 102,304 | |||||
Stockholders' equity | 452,826 | 328,685 | 296,256 | |||||
Invested Capital | 1,435,514 | 824,528 | 632,882 | |||||
ROIC | 4.42% | 7.85% | 11.87% | |||||
ROCE | 2.55% | 6.24% | 9.79% | |||||
EV | ||||||||
Common stock shares outstanding | 106,380 | 106,400 | 106,400 | |||||
Price | 23.08 -8.85% | 25.32 -24.03% | 33.33 | |||||
Market cap | 2,455,241 -8.86% | 2,694,048 -24.03% | 3,546,312 | |||||
EV | 2,137,965 | 2,888,307 | 3,563,041 | |||||
EBITDA | 109,343 | 115,053 | 123,156 | |||||
EV/EBITDA | 19.55 | 25.10 | 28.93 | |||||
Interest | 14,676 | 10,849 | 7,170 | |||||
Interest/NOPBT | 30.27% | 18.53% | 9.85% |