XSHG600584
Market cap9.63bUSD
Dec 24, Last price
39.24CNY
1D
0.54%
1Q
31.68%
Jan 2017
122.20%
Name
JCET Group Co Ltd
Chart & Performance
Profile
JCET Group Co., Ltd. provides integrated-circuit manufacturing and technology services worldwide. The company offers wafer level packaging, system-in-packaging, flip chip, and wire bonding products for various semiconductor applications, such as mobile, communication, compute, consumer, automotive, industry, etc. It also provides design and characterization, research and development, wafer probe, water bump, package assembly, shipment, and test services. The company was formerly known as Jiangsu Changjiang Electronics Technology Co., Ltd. and changed its name to JCET Group Co., Ltd. in November 2019. JCET Group Co., Ltd. was founded in 1972 and is based in Jiangyin, 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 | 29,660,961 -12.15% | 33,762,028 10.69% | 30,502,418 15.26% | |||||||
Cost of revenue | 27,375,390 | 29,835,366 | 26,583,983 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,285,571 | 3,926,663 | 3,918,435 | |||||||
NOPBT Margin | 7.71% | 11.63% | 12.85% | |||||||
Operating Taxes | 51,996 | 60,311 | 210,276 | |||||||
Tax Rate | 2.27% | 1.54% | 5.37% | |||||||
NOPAT | 2,233,575 | 3,866,352 | 3,708,159 | |||||||
Net income | 1,470,706 -54.48% | 3,230,988 9.20% | 2,958,713 126.83% | |||||||
Dividends | (627,466) | |||||||||
Dividend yield | 1.17% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,695,885 | 4,269,169 | 3,245,397 | |||||||
Long-term debt | 6,836,101 | 3,845,939 | 4,887,754 | |||||||
Deferred revenue | 340,094 | 336,395 | ||||||||
Other long-term liabilities | 439,779 | 68,235 | 19,475 | |||||||
Net debt | 65,436 | 1,339,759 | 2,701,822 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,436,699 | 6,012,468 | 7,428,671 | |||||||
CAPEX | (3,128,301) | |||||||||
Cash from investing activities | (997,744) | |||||||||
Cash from financing activities | 1,411,424 | (492,005) | ||||||||
FCF | 3,300,300 | 2,067,198 | 3,419,436 | |||||||
Balance | ||||||||||
Cash | 9,630,640 | 6,775,349 | 5,431,330 | |||||||
Long term investments | (1,164,090) | |||||||||
Excess cash | 6,983,502 | 5,087,248 | 3,906,209 | |||||||
Stockholders' equity | 10,538,040 | 9,200,825 | 6,122,422 | |||||||
Invested Capital | 27,609,690 | 27,306,689 | 24,779,101 | |||||||
ROIC | 8.13% | 14.85% | 15.40% | |||||||
ROCE | 6.61% | 12.11% | 13.62% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,793,543 | 1,779,553 | 1,720,182 | |||||||
Price | 29.86 29.54% | 23.05 -25.69% | 31.02 -27.13% | |||||||
Market cap | 53,555,205 30.56% | 41,018,697 -23.13% | 53,360,036 -21.80% | |||||||
EV | 53,706,181 | 42,358,456 | 56,635,057 | |||||||
EBITDA | 5,814,624 | 7,713,176 | 7,600,733 | |||||||
EV/EBITDA | 9.24 | 5.49 | 7.45 | |||||||
Interest | 314,285 | 207,589 | 312,953 | |||||||
Interest/NOPBT | 13.75% | 5.29% | 7.99% |