XSHG600732
Market cap2.56bUSD
Jan 09, Last price
10.36CNY
1D
0.78%
1Q
15.11%
Name
Shanghai Aiko Solar Energy Co Ltd
Chart & Performance
Profile
Shanghai Aiko Solar Energy Co., Ltd. engages in the research, manufacturing, and sale of crystalline silicon solar cells. The company was founded in 1996 and is based in Shanghai, 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 | 27,170,110 -22.54% | 35,074,957 126.72% | |||||||
Cost of revenue | 24,507,078 | 31,863,921 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,663,032 | 3,211,036 | |||||||
NOPBT Margin | 9.80% | 9.15% | |||||||
Operating Taxes | (57,356) | 144,145 | |||||||
Tax Rate | 4.49% | ||||||||
NOPAT | 2,720,388 | 3,066,891 | |||||||
Net income | 756,760 -67.54% | 2,331,606 | |||||||
Dividends | (714,934) | ||||||||
Dividend yield | 2.20% | ||||||||
Proceeds from repurchase of equity | (559,949) | 1,668,645 | |||||||
BB yield | 1.72% | -2.52% | |||||||
Debt | |||||||||
Debt current | 855,226 | 2,174,070 | |||||||
Long-term debt | 7,629,414 | 2,275,568 | |||||||
Deferred revenue | 1,632,399 | 1,753,790 | |||||||
Other long-term liabilities | 2,076,614 | 446,157 | |||||||
Net debt | 2,693,447 | (1,934,953) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,586,203 | 5,229,137 | |||||||
CAPEX | (6,301,709) | ||||||||
Cash from investing activities | (6,862,514) | ||||||||
Cash from financing activities | 4,048,534 | 1,591,830 | |||||||
FCF | (1,893,676) | 500,119 | |||||||
Balance | |||||||||
Cash | 4,617,483 | 5,715,348 | |||||||
Long term investments | 1,173,710 | 669,244 | |||||||
Excess cash | 4,432,687 | 4,630,844 | |||||||
Stockholders' equity | 5,528,593 | 5,159,839 | |||||||
Invested Capital | 14,766,366 | 10,896,352 | |||||||
ROIC | 21.20% | 31.45% | |||||||
ROCE | 13.73% | 20.13% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,845,755 | 2,450,738 | |||||||
Price | 17.64 -34.69% | 27.01 61.83% | |||||||
Market cap | 32,559,121 -50.81% | 66,194,441 39.12% | |||||||
EV | 35,252,568 | 64,259,487 | |||||||
EBITDA | 4,040,661 | 4,242,534 | |||||||
EV/EBITDA | 8.72 | 15.15 | |||||||
Interest | 90,184 | 322,242 | |||||||
Interest/NOPBT | 3.39% | 10.04% |