XSHG600667
Market cap1.91bUSD
Jan 16, Last price
6.65CNY
1D
0.15%
1Q
4.40%
Jan 2017
-13.75%
Name
Wuxi Taiji Industry Ltd Corp
Chart & Performance
Profile
Wuxi Taiji Industry Limited Corporation primarily engages in the semiconductor packaging and testing business. It designs and manufactures semiconductor wafer, IC, chip, chip packaging, and post-package testing products; and invests in and operates photovoltaic power stations. The company is also involved in the engineering design and general contracting business in the field of photovoltaics. In addition, it provides chemical fiber products, machinery and accessories, and textile machinery and accessories. The company was founded in 1966 and is based in Wuxi, 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 | 39,376,754 11.88% | 35,194,757 44.90% | |||||||
Cost of revenue | 37,518,953 | 33,999,898 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,857,801 | 1,194,858 | |||||||
NOPBT Margin | 4.72% | 3.39% | |||||||
Operating Taxes | 123,773 | 38,370 | |||||||
Tax Rate | 6.66% | 3.21% | |||||||
NOPAT | 1,734,028 | 1,156,488 | |||||||
Net income | 730,328 | ||||||||
Dividends | (295,595) | (358,052) | |||||||
Dividend yield | 2.02% | 3.29% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,520,086 | 4,305,630 | |||||||
Long-term debt | 1,911,154 | 1,595,144 | |||||||
Deferred revenue | 72,931 | 64,926 | |||||||
Other long-term liabilities | (2) | 1 | |||||||
Net debt | (5,105,989) | (3,074,541) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,257,679 | 1,832,600 | |||||||
CAPEX | (538,378) | ||||||||
Cash from investing activities | (414,790) | ||||||||
Cash from financing activities | (1,002,884) | ||||||||
FCF | 2,113,224 | 1,561,867 | |||||||
Balance | |||||||||
Cash | 7,499,906 | 7,168,631 | |||||||
Long term investments | 2,037,324 | 1,806,685 | |||||||
Excess cash | 7,568,392 | 7,215,578 | |||||||
Stockholders' equity | 5,639,290 | 4,761,974 | |||||||
Invested Capital | 7,515,680 | 8,881,886 | |||||||
ROIC | 21.15% | 13.09% | |||||||
ROCE | 13.96% | 8.68% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,086,652 | 2,106,190 | |||||||
Price | 7.03 36.24% | 5.16 -36.14% | |||||||
Market cap | 14,669,163 34.98% | 10,867,941 -36.14% | |||||||
EV | 10,353,841 | 8,557,321 | |||||||
EBITDA | 2,631,497 | 1,969,773 | |||||||
EV/EBITDA | 3.93 | 4.34 | |||||||
Interest | 243,508 | 210,803 | |||||||
Interest/NOPBT | 13.11% | 17.64% |