XSHG600261
Market cap609mUSD
Dec 26, Last price
3.33CNY
1D
-0.60%
1Q
26.14%
Jan 2017
-53.88%
Name
Zhejiang Yankon Group Co Ltd
Chart & Performance
Profile
Zhejiang Yankon Group Co., Ltd. researches and develops, produces, and sells energy-saving lighting fixtures in China. Its products include LED-based, commercial, home, office, and outdoor lighting products; and electronic lamps and compact fluorescent lamps. Zhejiang Yankon Group Co., Ltd. was founded in 1975 and is based in Shaoxing, 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 | 3,075,386 -17.58% | 3,731,165 -12.50% | 4,264,106 -11.55% | |||||||
Cost of revenue | 2,474,682 | 3,320,011 | 3,718,715 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 600,703 | 411,154 | 545,391 | |||||||
NOPBT Margin | 19.53% | 11.02% | 12.79% | |||||||
Operating Taxes | 41,524 | 35,428 | 13,532 | |||||||
Tax Rate | 6.91% | 8.62% | 2.48% | |||||||
NOPAT | 559,179 | 375,726 | 531,859 | |||||||
Net income | 215,349 17.12% | 183,874 -41.78% | 315,845 -34.82% | |||||||
Dividends | (192,670) | (275,036) | (423,787) | |||||||
Dividend yield | 4.38% | 6.27% | 7.04% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 119,798 | 193,154 | 140,237 | |||||||
Long-term debt | 128,769 | 142,373 | 233,241 | |||||||
Deferred revenue | 44,103 | 54,116 | ||||||||
Other long-term liabilities | 154,372 | 119,434 | 127,006 | |||||||
Net debt | (1,679,099) | (1,915,780) | (1,950,976) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 390,617 | 336,468 | 164,016 | |||||||
CAPEX | (17,080) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | (207,345) | |||||||||
FCF | 483,646 | 431,147 | 482,640 | |||||||
Balance | ||||||||||
Cash | 2,267,856 | 2,251,308 | 2,324,454 | |||||||
Long term investments | (340,189) | |||||||||
Excess cash | 1,773,897 | 2,064,749 | 2,111,249 | |||||||
Stockholders' equity | 3,041,454 | 3,615,233 | 3,742,450 | |||||||
Invested Capital | 2,237,308 | 1,959,847 | 2,053,525 | |||||||
ROIC | 26.65% | 18.72% | 27.26% | |||||||
ROCE | 14.95% | 10.19% | 13.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,345,929 | 1,375,328 | 1,375,328 | |||||||
Price | 3.27 2.51% | 3.19 -27.17% | 4.38 19.02% | |||||||
Market cap | 4,401,188 0.32% | 4,387,297 -27.17% | 6,023,937 14.85% | |||||||
EV | 2,751,265 | 2,502,290 | 4,105,042 | |||||||
EBITDA | 727,668 | 538,787 | 678,316 | |||||||
EV/EBITDA | 3.78 | 4.64 | 6.05 | |||||||
Interest | 24,511 | 13,404 | 11,544 | |||||||
Interest/NOPBT | 4.08% | 3.26% | 2.12% |