XSHG600330
Market cap1.18bUSD
Jan 14, Last price
7.05CNY
1D
4.91%
1Q
1.59%
Jan 2017
-19.06%
Name
TDG Holding Co Ltd
Chart & Performance
Profile
TDG Holding Co., Ltd. engages in the research and development, manufacture, and marketing of electronic materials and components, and other equipment in China. The company offers electronic materials, such as ferrite sheets for NFC antennas; soft ferrite cores for wireless chargers and LED power supplies; soft magnetic cores for automotive electronics and EV wireless charging, and energy; cores for EMI suppression and consumer electronics; stress-insensitive, high bias, low core loss, EMI-suppression, and thermal shock resistance NiZn ferrites; metal powder cores; sapphire crystal products; and piezo-electric crystal materials. It also provides microwave components and modules, and EMS services; and photoelectric equipment, crystal material equipment, powder molding equipment, and environmental equipment. The company was founded in 1984 and is headquartered in Haining, 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 | 3,682,119 -18.32% | 4,507,717 10.35% | |||||||
Cost of revenue | 3,309,804 | 3,826,746 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 372,315 | 680,971 | |||||||
NOPBT Margin | 10.11% | 15.11% | |||||||
Operating Taxes | 33,083 | 57,594 | |||||||
Tax Rate | 8.89% | 8.46% | |||||||
NOPAT | 339,231 | 623,377 | |||||||
Net income | 324,949 -51.46% | 669,438 61.31% | |||||||
Dividends | (61,672) | (49,828) | |||||||
Dividend yield | 0.58% | 0.47% | |||||||
Proceeds from repurchase of equity | (7,644) | ||||||||
BB yield | 0.07% | ||||||||
Debt | |||||||||
Debt current | 812,674 | 384,415 | |||||||
Long-term debt | 15,966 | 64,322 | |||||||
Deferred revenue | 97,988 | ||||||||
Other long-term liabilities | 124,595 | 122,084 | |||||||
Net debt | (2,791,072) | (3,012,835) | |||||||
Cash flow | |||||||||
Cash from operating activities | 433,800 | 755,067 | |||||||
CAPEX | (519,839) | ||||||||
Cash from investing activities | (458,623) | ||||||||
Cash from financing activities | 148,517 | 1,736,799 | |||||||
FCF | (106,079) | 682,213 | |||||||
Balance | |||||||||
Cash | 3,059,596 | 2,910,797 | |||||||
Long term investments | 560,116 | 550,775 | |||||||
Excess cash | 3,435,606 | 3,236,186 | |||||||
Stockholders' equity | 3,413,972 | 3,259,832 | |||||||
Invested Capital | 5,706,305 | 5,214,710 | |||||||
ROIC | 6.21% | 12.07% | |||||||
ROCE | 4.08% | 8.06% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,235,547 | 1,014,282 | |||||||
Price | 8.64 -18.03% | 10.54 -35.06% | |||||||
Market cap | 10,675,129 -0.14% | 10,690,529 -33.34% | |||||||
EV | 7,931,177 | 7,713,220 | |||||||
EBITDA | 723,397 | 1,009,294 | |||||||
EV/EBITDA | 10.96 | 7.64 | |||||||
Interest | 7,544 | 44,976 | |||||||
Interest/NOPBT | 2.03% | 6.60% |