XSHG600243
Market cap247mUSD
Dec 25, Last price
3.80CNY
1D
-2.14%
1Q
12.91%
Jan 2017
-61.19%
Name
Qinghaihuading Industrial Co Ltd
Chart & Performance
Profile
QingHaiHuaDing Industrial CO., LTD. researches, develops, manufactures, and sells CNC machine tools and elevator accessories in China. It offers heavy-duty horizontal, roll, and railway special lathe products; and milling machine series products, special mechanical equipment, environmental protection equipment, vertical and horizontal machining center products, scroll compressors, gears, precision components of transmission, etc. The company also provides gantry machining center, boring and milling center, inorganic glass magnesium composite air duct, and color plate phenolic composite duct products. Its products are used in general machinery, construction machinery, steel, aerospace, rail transit, automobiles, auto parts, light industry, and other industries. The company was founded in 1998 and is based in Xining, the People's Republic of 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 | 356,043 -33.46% | 535,111 -18.78% | 658,823 3.47% | |||||||
Cost of revenue | 373,272 | 546,246 | 628,235 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (17,229) | (11,136) | 30,588 | |||||||
NOPBT Margin | 4.64% | |||||||||
Operating Taxes | 19,961 | 3,559 | ||||||||
Tax Rate | 11.64% | |||||||||
NOPAT | (37,190) | (11,136) | 27,029 | |||||||
Net income | (159,258) | |||||||||
Dividends | (9,103) | |||||||||
Dividend yield | 0.43% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 103,664 | 152,183 | 213,906 | |||||||
Long-term debt | 10,332 | 20,542 | 20,671 | |||||||
Deferred revenue | 7,703 | 18,422 | 27,573 | |||||||
Other long-term liabilities | 1 | (15,500) | 75 | |||||||
Net debt | (153,574) | (91,589) | 114,873 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (77,391) | 58,523 | ||||||||
CAPEX | (2,193) | |||||||||
Cash from investing activities | 110,101 | 247,774 | ||||||||
Cash from financing activities | (20,256) | |||||||||
FCF | 81,212 | 77,073 | 215,839 | |||||||
Balance | ||||||||||
Cash | 252,277 | 240,469 | 61,965 | |||||||
Long term investments | 15,294 | 23,846 | 57,739 | |||||||
Excess cash | 249,768 | 237,559 | 86,763 | |||||||
Stockholders' equity | 439,164 | 501,531 | 529,479 | |||||||
Invested Capital | 597,805 | 829,482 | 1,221,081 | |||||||
ROIC | 2.21% | |||||||||
ROCE | 2.34% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 442,382 | 438,850 | 438,850 | |||||||
Price | 4.77 15.22% | 4.14 -8.61% | 4.53 62.95% | |||||||
Market cap | 2,110,163 16.14% | 1,816,839 -8.61% | 1,987,990 62.95% | |||||||
EV | 1,956,902 | 1,740,389 | 2,145,938 | |||||||
EBITDA | 4,653 | 21,741 | 76,424 | |||||||
EV/EBITDA | 420.54 | 80.05 | 28.08 | |||||||
Interest | 6,710 | 11,069 | 11,567 | |||||||
Interest/NOPBT | 37.82% |