XSHG600444
Market cap308mUSD
Dec 27, Last price
15.39CNY
1D
2.53%
1Q
19.86%
Jan 2017
-31.57%
Name
Sinomach General Machinery Science & Technology Co Ltd
Chart & Performance
Profile
Sinomach General Machinery Science & Technology Co., Ltd. manufactures, installs, and sells pipes and pipe fittings in China. The company was founded in 1993 and is based in Hefei, 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 | 755,012 -4.17% | 787,843 -6.42% | 841,895 20.14% | |||||||
Cost of revenue | 677,888 | 721,071 | 770,421 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 77,123 | 66,772 | 71,474 | |||||||
NOPBT Margin | 10.21% | 8.48% | 8.49% | |||||||
Operating Taxes | 7,271 | 8,410 | 4,940 | |||||||
Tax Rate | 9.43% | 12.59% | 6.91% | |||||||
NOPAT | 69,852 | 58,362 | 66,534 | |||||||
Net income | 40,048 -2.89% | 41,242 -15.23% | 48,651 6.78% | |||||||
Dividends | (19,035) | (19,035) | (21,963) | |||||||
Dividend yield | 0.86% | 1.02% | 0.72% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 269 | 5,734 | 71,664 | |||||||
Long-term debt | 22,654 | 34,483 | 57,117 | |||||||
Deferred revenue | 1,777 | 4,308 | 4,865 | |||||||
Other long-term liabilities | 1 | 1 | ||||||||
Net debt | (431,732) | (380,083) | (291,016) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 52,378 | 14,558 | ||||||||
CAPEX | (529) | |||||||||
Cash from investing activities | (202,384) | 144,949 | ||||||||
Cash from financing activities | (24,377) | |||||||||
FCF | 70,985 | 120,018 | (66,329) | |||||||
Balance | ||||||||||
Cash | 439,099 | 327,190 | 396,220 | |||||||
Long term investments | 15,556 | 93,111 | 23,576 | |||||||
Excess cash | 416,904 | 380,908 | 377,702 | |||||||
Stockholders' equity | 388,326 | 366,415 | 343,981 | |||||||
Invested Capital | 307,145 | 291,479 | 372,927 | |||||||
ROIC | 23.34% | 17.57% | 18.36% | |||||||
ROCE | 11.06% | 10.12% | 9.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 148,326 | 146,422 | 146,422 | |||||||
Price | 15.00 17.65% | 12.75 -39.00% | 20.90 120.93% | |||||||
Market cap | 2,224,890 19.18% | 1,866,880 -39.00% | 3,060,218 120.93% | |||||||
EV | 1,793,158 | 1,486,797 | 2,769,202 | |||||||
EBITDA | 95,435 | 79,946 | 85,715 | |||||||
EV/EBITDA | 18.79 | 18.60 | 32.31 | |||||||
Interest | 846 | 717 | 849 | |||||||
Interest/NOPBT | 1.10% | 1.07% | 1.19% |