XSHG600183
Market cap8.05bUSD
Dec 25, Last price
24.36CNY
1D
0.25%
1Q
37.74%
Jan 2017
218.31%
Name
Shengyi Technology Co Ltd
Chart & Performance
Profile
Shengyi Technology Co., Ltd. develops, manufactures, and sells laminates in China. It offers flame-retardant epoxy glass fabric reinforced laminates, composite epoxy materials, and flexible circuit materials, as well as prereg for multilayer circuit boards; and high-end electronic materials, including CCL, insulation boards, resin-coated copper, and coverlay materials. The company also provides electronic circuit base materials; FR-4 CCL, FCCL, aluminum base materials, HSD base materials, and RF materials. Its products are primarily used for making single sided and double-sided printed circuit boards, and multilayer boards, which are applied in home appliances, portable and consumable electronics, automobiles, computers, aerospace, and other high-end electronic products. The company also exports its products to the Americas, Europe, Korea, Japan, and Southeast Asia. The company was formerly known as Guangdong Shengyi Sci. Tech Co., Ltd. Shengyi Technology Co., Ltd. was founded in 1985 and is headquartered in Dongguan, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 16,586,073 -7.93% | 18,014,442 -11.15% | 20,274,263 38.04% | |||||||
Cost of revenue | 15,191,593 | 16,019,079 | 16,943,186 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,394,480 | 1,995,364 | 3,331,076 | |||||||
NOPBT Margin | 8.41% | 11.08% | 16.43% | |||||||
Operating Taxes | 122,534 | 141,038 | 385,473 | |||||||
Tax Rate | 8.79% | 7.07% | 11.57% | |||||||
NOPAT | 1,271,947 | 1,854,325 | 2,945,603 | |||||||
Net income | 1,163,995 -23.96% | 1,530,790 -45.90% | 2,829,684 68.38% | |||||||
Dividends | (1,218,781) | (1,389,159) | (916,556) | |||||||
Dividend yield | 2.80% | 4.09% | 1.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,527,084 | 2,793,669 | 2,026,393 | |||||||
Long-term debt | 1,347,101 | 2,052,668 | 2,022,092 | |||||||
Deferred revenue | 400,391 | 320,770 | ||||||||
Other long-term liabilities | 514,878 | 1 | 1 | |||||||
Net debt | 377,477 | 1,204,080 | 1,286,165 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,758,745 | 2,820,007 | 1,775,653 | |||||||
CAPEX | (1,108,818) | |||||||||
Cash from investing activities | (1,179,832) | |||||||||
Cash from financing activities | (1,917,204) | 1,397,681 | ||||||||
FCF | 1,349,120 | 954,573 | 180,857 | |||||||
Balance | ||||||||||
Cash | 2,836,834 | 3,185,440 | 2,466,884 | |||||||
Long term investments | 659,874 | 456,818 | 295,436 | |||||||
Excess cash | 2,667,404 | 2,741,536 | 1,748,606 | |||||||
Stockholders' equity | 9,428,513 | 12,208,318 | 11,995,787 | |||||||
Invested Capital | 17,401,174 | 17,712,463 | 17,247,534 | |||||||
ROIC | 7.24% | 10.61% | 18.98% | |||||||
ROCE | 6.91% | 9.70% | 17.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,375,501 | 2,355,061 | 2,338,581 | |||||||
Price | 18.31 27.06% | 14.41 -38.81% | 23.55 -16.37% | |||||||
Market cap | 43,495,416 28.17% | 33,936,430 -38.38% | 55,073,593 -16.21% | |||||||
EV | 45,589,670 | 36,938,574 | 58,129,565 | |||||||
EBITDA | 2,222,705 | 2,720,998 | 4,003,622 | |||||||
EV/EBITDA | 20.51 | 13.58 | 14.52 | |||||||
Interest | 162,230 | 171,415 | 139,311 | |||||||
Interest/NOPBT | 11.63% | 8.59% | 4.18% |