XSHG600815
Market cap595mUSD
Jan 10, Last price
2.46CNY
1D
-3.53%
1Q
18.27%
Jan 2017
-29.33%
Name
Xiamen XGMA Machinery Co Ltd
Chart & Performance
Profile
Xiamen XGMA Machinery Company Limited manufactures and sells engineering machinery products in China. The company offers road equipment, including pneumatic rollers, walk behind vibratory rollers, small tandem vibratory rollers, bulldozers, and hydraulic vibratory rollers; industrial machinery, including diesel and electric forklift trucks, electric pallet stackers, and side loading forklifts; wheel excavators; hydraulic crawler excavators; and full-face tunnel boring machines. Its products are used in construction sites, mines, factories, ports, warehouses, agriculture and forestry, water conservancy, metros, tunnels, pipe racks, and underground space development activities. The company also exports its products to Central and South America, Central Asia, the Middle East, Africa, Southeast Asia, Europe, the United States, and internationally. Xiamen XGMA Machinery Company Limited was founded in 1951 and is based in Xiamen, 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 | 821,230 -18.46% | 1,007,202 -35.07% | |||||||
Cost of revenue | 841,989 | 1,042,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (20,759) | (34,798) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 13,435 | 9,211 | |||||||
Tax Rate | |||||||||
NOPAT | (34,193) | (44,009) | |||||||
Net income | 258,201 | ||||||||
Dividends | (5,529) | ||||||||
Dividend yield | 0.12% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 20,000 | 71,294 | |||||||
Long-term debt | 52,015 | 136,235 | |||||||
Deferred revenue | 95,123 | 101,378 | |||||||
Other long-term liabilities | 42,720 | 48,139 | |||||||
Net debt | (537,452) | (722,527) | |||||||
Cash flow | |||||||||
Cash from operating activities | 71,829 | ||||||||
CAPEX | (33,221) | ||||||||
Cash from investing activities | (77,310) | 643,421 | |||||||
Cash from financing activities | 20,334 | ||||||||
FCF | (181,258) | 622,062 | |||||||
Balance | |||||||||
Cash | 531,748 | 930,057 | |||||||
Long term investments | 77,719 | ||||||||
Excess cash | 568,405 | 879,696 | |||||||
Stockholders' equity | (2,724,289) | 2,706,412 | |||||||
Invested Capital | 4,630,723 | 1,133,899 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 1,774,094 | 1,774,094 | |||||||
Price | 2.69 1.13% | 2.66 -17.65% | |||||||
Market cap | 4,772,314 1.13% | 4,719,091 -17.65% | |||||||
EV | 4,421,482 | 4,171,696 | |||||||
EBITDA | 22,042 | 17,643 | |||||||
EV/EBITDA | 200.59 | 236.45 | |||||||
Interest | 7,020 | 22,501 | |||||||
Interest/NOPBT |