XSHG600495
Market cap642mUSD
Dec 26, Last price
3.88CNY
1D
0.26%
1Q
8.08%
Jan 2017
-46.56%
Name
Jinxi Axle Co Ltd
Chart & Performance
Profile
Jinxi Axle Company Limited engages in the production and sale of axles, railway vehicles, wheel sets, bolster side frames, bogies, and other products primarily in China. The company also offers flat cars, tank cars, box cars, and stone ballast hopper cars, light tankers, gondolas, shared cars, and electric flat cars; and other products, such as brake cylinder push rods, middle tie rods, control lever, and front cover and rear stop products, as well as casting products and defense equipment. Its axle products are used in railway freight cars, passenger cars, subways, light rails, locomotives, motor cars, etc. The company also exports its products to approximately 20 countries. Jinxi Axle Company Limited is based in Taiyuan, 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 | 1,282,738 3.01% | 1,245,261 3.15% | 1,207,251 5.94% | |||||||
Cost of revenue | 1,230,437 | 1,225,784 | 1,173,131 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 52,301 | 19,477 | 34,120 | |||||||
NOPBT Margin | 4.08% | 1.56% | 2.83% | |||||||
Operating Taxes | 2,803 | 179 | ||||||||
Tax Rate | 5.36% | 0.92% | ||||||||
NOPAT | 49,498 | 19,299 | 34,120 | |||||||
Net income | 20,350 93.48% | 10,518 -2.66% | 10,806 -46.62% | |||||||
Dividends | (6,041) | (12,090) | (8,457) | |||||||
Dividend yield | 0.14% | 0.28% | 0.17% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 285,492 | 337,340 | ||||||||
Long-term debt | 1 | 1 | ||||||||
Deferred revenue | 67,708 | 75,489 | ||||||||
Other long-term liabilities | 64,705 | 4,728 | 4,650 | |||||||
Net debt | (724,719) | (1,214,512) | (587,799) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 74,856 | 5,438 | 83,786 | |||||||
CAPEX | (16,501) | |||||||||
Cash from investing activities | (325,254) | 68,141 | ||||||||
Cash from financing activities | (6,041) | |||||||||
FCF | 390,950 | 823,665 | (16,714) | |||||||
Balance | ||||||||||
Cash | 1,574,249 | 1,500,004 | 750,010 | |||||||
Long term investments | (849,530) | 175,128 | ||||||||
Excess cash | 660,582 | 1,437,741 | 864,776 | |||||||
Stockholders' equity | 2,089,976 | 2,078,894 | 2,073,481 | |||||||
Invested Capital | 2,654,125 | 2,133,972 | 2,774,929 | |||||||
ROIC | 2.07% | 0.79% | 1.25% | |||||||
ROCE | 1.58% | 0.54% | 0.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,017,517 | 1,208,191 | 1,208,191 | |||||||
Price | 4.28 20.56% | 3.55 -12.13% | 4.04 -1.70% | |||||||
Market cap | 4,354,972 1.54% | 4,289,078 -12.13% | 4,881,091 -1.70% | |||||||
EV | 3,630,253 | 3,074,565 | 4,293,293 | |||||||
EBITDA | 150,924 | 118,801 | 131,035 | |||||||
EV/EBITDA | 24.05 | 25.88 | 32.76 | |||||||
Interest | 1,656 | 892 | ||||||||
Interest/NOPBT | 3.17% | 2.62% |