XSHG600592
Market cap551mUSD
Dec 25, Last price
9.80CNY
1D
2.44%
1Q
16.01%
Jan 2017
-19.50%
Name
Fujian Longxi Bearing Group Co Ltd
Chart & Performance
Profile
Fujian Longxi Bearing (Group) Co., Ltd produces and sells spherical plain bearings, tapered roller bearings, and rolling components in China and internationally. The company's principal products include deep groove ball, agricultural, and non-standard bearings; loader and fine machine gears; and stalk bearing loader gearboxes. ts products also comprise automobile mufflers, shock eliminators, maintenance-free panels, and bearing bush products; linear guide and ball screws; and rod ends. The company's products are used in loader, motor grader, digger, road roller, forklift truck, heavy truck, aerospace field, aviation, hydropower project, metallurgical machinery, port machinery, railway transportation, architecture, scientific research equipment, food machinery, industrial piping systems standard support, and engineering machinery applications. Fujian Longxi Bearing (Group) Co., Ltd was founded in 1958 and is based in Zhangzhou, 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 | 1,904,141 10.74% | 1,719,423 19.81% | 1,435,167 23.86% | |||||||
Cost of revenue | 1,641,654 | 1,468,950 | 1,211,177 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 262,487 | 250,473 | 223,990 | |||||||
NOPBT Margin | 13.79% | 14.57% | 15.61% | |||||||
Operating Taxes | 16,629 | 48,668 | ||||||||
Tax Rate | 6.34% | 21.73% | ||||||||
NOPAT | 245,858 | 250,473 | 175,322 | |||||||
Net income | 168,308 | 298,162 99.28% | ||||||||
Dividends | (8,736) | (48,746) | (45,150) | |||||||
Dividend yield | 0.19% | 1.76% | 1.09% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 385,486 | 366,967 | 269,014 | |||||||
Long-term debt | 183,973 | 154,340 | 10,000 | |||||||
Deferred revenue | 332,946 | 347,501 | ||||||||
Other long-term liabilities | 425,560 | 88,751 | 85,810 | |||||||
Net debt | (643,250) | (687,859) | (616,218) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,005 | 191,844 | 156,155 | |||||||
CAPEX | (86,570) | |||||||||
Cash from investing activities | (115,921) | |||||||||
Cash from financing activities | (101,837) | 181,232 | ||||||||
FCF | (91,358) | 445,442 | (300,106) | |||||||
Balance | ||||||||||
Cash | 1,125,876 | 1,209,166 | 895,232 | |||||||
Long term investments | 86,832 | |||||||||
Excess cash | 1,117,501 | 1,123,195 | 823,473 | |||||||
Stockholders' equity | 1,478,026 | 1,545,516 | 1,605,745 | |||||||
Invested Capital | 2,263,497 | 2,022,469 | 2,163,902 | |||||||
ROIC | 11.47% | 11.97% | 8.93% | |||||||
ROCE | 7.76% | 7.92% | 7.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 400,734 | 399,554 | 399,554 | |||||||
Price | 11.51 65.61% | 6.95 -32.85% | 10.35 -0.29% | |||||||
Market cap | 4,612,444 66.10% | 2,776,897 -32.85% | 4,135,379 -0.29% | |||||||
EV | 3,954,228 | 2,089,038 | 3,524,802 | |||||||
EBITDA | 332,890 | 320,499 | 297,027 | |||||||
EV/EBITDA | 11.88 | 6.52 | 11.87 | |||||||
Interest | 8,783 | 15,675 | 9,426 | |||||||
Interest/NOPBT | 3.35% | 6.26% | 4.21% |