XSHG600699
Market cap2.83bUSD
Jan 09, Last price
14.92CNY
1D
0.74%
1Q
-9.69%
Jan 2017
-54.88%
Name
Ningbo Joyson Electronic Corp
Chart & Performance
Profile
Ningbo Joyson Electronic Corp. researches, develops, and manufactures automotive components in China, and internationally. It offers automotive safety products; driver control systems, air conditioning control systems, electronic control units, and sensor systems; new energy vehicle power control units; and smart car link products. The company was founded in 2004 and is headquartered in Ningbo, 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 | 55,728,476 11.92% | 49,793,352 9.03% | |||||||
Cost of revenue | 53,813,325 | 47,587,046 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,915,151 | 2,206,306 | |||||||
NOPBT Margin | 3.44% | 4.43% | |||||||
Operating Taxes | 522,189 | 246,556 | |||||||
Tax Rate | 27.27% | 11.18% | |||||||
NOPAT | 1,392,962 | 1,959,750 | |||||||
Net income | 1,083,191 364.37% | 233,261 | |||||||
Dividends | (1,039,930) | (762,930) | |||||||
Dividend yield | 4.17% | 4.00% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 4,243,703 | 7,137,499 | |||||||
Long-term debt | 13,198,277 | 13,771,017 | |||||||
Deferred revenue | 101,280 | 102,952 | |||||||
Other long-term liabilities | 2,017,324 | 1,945,837 | |||||||
Net debt | 9,266,358 | 12,518,968 | |||||||
Cash flow | |||||||||
Cash from operating activities | 3,929,016 | 2,169,820 | |||||||
CAPEX | (3,770,427) | ||||||||
Cash from investing activities | (3,484,030) | ||||||||
Cash from financing activities | (726,052) | ||||||||
FCF | 3,556,340 | 790,377 | |||||||
Balance | |||||||||
Cash | 5,457,032 | 5,870,732 | |||||||
Long term investments | 2,718,590 | 2,518,816 | |||||||
Excess cash | 5,389,198 | 5,899,881 | |||||||
Stockholders' equity | 8,765,196 | 7,720,175 | |||||||
Invested Capital | 32,678,623 | 33,349,199 | |||||||
ROIC | 4.22% | 6.07% | |||||||
ROCE | 4.97% | 5.57% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,388,706 | 1,359,085 | |||||||
Price | 17.96 27.83% | 14.05 -36.05% | |||||||
Market cap | 24,941,164 30.62% | 19,095,139 -36.05% | |||||||
EV | 39,754,859 | 37,255,608 | |||||||
EBITDA | 4,820,055 | 5,078,153 | |||||||
EV/EBITDA | 8.25 | 7.34 | |||||||
Interest | 29,543 | 932,114 | |||||||
Interest/NOPBT | 1.54% | 42.25% |