XSHG600545
Market cap599mUSD
Jan 09, Last price
2.46CNY
1D
1.65%
1Q
51.85%
Jan 2017
-79.77%
Name
Saurer Intelligent Technology Co Ltd
Chart & Performance
Profile
Saurer Intelligent Technology Co. Ltd engages in the research and development, production, and sale of textile machinery and components for fibre and yarn processing worldwide. The company operates in two segments, Spinning Solutions and Technologies. The Spinning Solutions segment provides carding, combing, and roving machines; drawframes and textile machinery; spinning machines and winders; and related mechanical spare parts. The Technologies segment offers twisting and embroidery machines; and mechanical and spare parts. The company was founded in 1853 and is based in Urumqi, 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 | 6,023,592 17.89% | 5,109,342 -6.60% | |||||||
Cost of revenue | 5,248,495 | 5,005,021 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 775,097 | 104,321 | |||||||
NOPBT Margin | 12.87% | 2.04% | |||||||
Operating Taxes | 41,233 | 119,859 | |||||||
Tax Rate | 5.32% | 114.89% | |||||||
NOPAT | 733,864 | (15,538) | |||||||
Net income | 35,788 -109.62% | (371,879) -32.15% | |||||||
Dividends | (124,253) | (143,131) | |||||||
Dividend yield | 2.57% | 2.83% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,171,849 | 2,488,849 | |||||||
Long-term debt | 1,109,905 | 184,382 | |||||||
Deferred revenue | 500 | 1,910 | |||||||
Other long-term liabilities | 201,062 | 182,981 | |||||||
Net debt | 1,309,299 | 1,456,308 | |||||||
Cash flow | |||||||||
Cash from operating activities | 333,782 | 73,590 | |||||||
CAPEX | (138,647) | (110,776) | |||||||
Cash from investing activities | (131,776) | (71,146) | |||||||
Cash from financing activities | (265,320) | (113,286) | |||||||
FCF | 379,422 | 110,420 | |||||||
Balance | |||||||||
Cash | 691,545 | 832,189 | |||||||
Long term investments | 280,910 | 384,734 | |||||||
Excess cash | 671,275 | 961,456 | |||||||
Stockholders' equity | 2,955,139 | 4,625,258 | |||||||
Invested Capital | 6,003,424 | 5,530,327 | |||||||
ROIC | 12.73% | ||||||||
ROCE | 11.54% | 1.58% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,789,400 | 1,787,912 | |||||||
Price | 2.70 -4.59% | 2.83 -5.98% | |||||||
Market cap | 4,831,380 -4.51% | 5,059,791 -5.98% | |||||||
EV | 7,098,085 | 7,402,384 | |||||||
EBITDA | 970,962 | 311,931 | |||||||
EV/EBITDA | 7.31 | 23.73 | |||||||
Interest | 155,349 | 149,425 | |||||||
Interest/NOPBT | 20.04% | 143.24% |