XSHG601137
Market cap2.15bUSD
Jan 09, Last price
19.52CNY
1D
0.00%
1Q
21.54%
Jan 2017
49.35%
IPO
57.29%
Name
Ningbo Boway Alloy Material Co Ltd
Chart & Performance
Profile
Ningbo Boway Alloy Material Company Limited researches, develops, manufactures, and sells non-ferrous alloy materials in Asia, Europe, North America, and internationally. It offers alloy bars and wires, such as copper alloys for precision molds; special alloy pen materials; brass alloy materials; nickel-silver alloy materials; bronze alloy materials; special alloy materials; high-strength high conductivity alloy materials; and environmental alloy materials. The company also provides alloy plates and strips, such as high-strength high-conductivity copper chromium zirconium alloy strips; high precision copper nickel tin strips; high-strength high-conductivity copper nickel silicon strips; high-conductivity high-softening Cu-Fe strips; high precision nickel silver strips; and high precision phosphor bronze strips. In addition, it offers monocrystalline black components, polycrystalline series solar cells, components, and other products. The company's products are used in aerospace, high-speed rail, electronics, telecommunication, automobile, ship, engineering machine, precision molding, lead frame, household appliance, and bathroom hardware industries. Ningbo Boway Alloy Material Company Limited was founded in 1993 and is based 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 | 17,755,804 32.03% | 13,447,837 33.97% | |||||||
Cost of revenue | 15,597,953 | 12,326,023 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,157,851 | 1,121,815 | |||||||
NOPBT Margin | 12.15% | 8.34% | |||||||
Operating Taxes | 162,079 | 63,302 | |||||||
Tax Rate | 7.51% | 5.64% | |||||||
NOPAT | 1,995,772 | 1,058,513 | |||||||
Net income | 1,123,573 109.14% | 537,239 73.16% | |||||||
Dividends | (302,093) | (94,645) | |||||||
Dividend yield | 2.48% | 0.81% | |||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 1,647,506 | 1,821,247 | |||||||
Long-term debt | 2,534,542 | 2,433,626 | |||||||
Deferred revenue | 264,860 | 153,743 | |||||||
Other long-term liabilities | 125,439 | 130,665 | |||||||
Net debt | 1,047,034 | 2,771,004 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,448,162 | 530,324 | |||||||
CAPEX | (882,705) | ||||||||
Cash from investing activities | (937,065) | ||||||||
Cash from financing activities | 1,114,345 | 322,449 | |||||||
FCF | 2,715,786 | 112,397 | |||||||
Balance | |||||||||
Cash | 3,135,014 | 1,483,870 | |||||||
Long term investments | 1 | 2 | |||||||
Excess cash | 2,247,224 | 811,478 | |||||||
Stockholders' equity | 4,115,040 | 3,415,734 | |||||||
Invested Capital | 9,421,456 | 9,677,759 | |||||||
ROIC | 20.90% | 11.64% | |||||||
ROCE | 18.49% | 10.68% | |||||||
EV | |||||||||
Common stock shares outstanding | 785,716 | 788,711 | |||||||
Price | 15.53 4.86% | 14.81 -37.25% | |||||||
Market cap | 12,202,164 4.46% | 11,680,809 -37.25% | |||||||
EV | 13,249,198 | 14,451,813 | |||||||
EBITDA | 2,610,040 | 1,474,300 | |||||||
EV/EBITDA | 5.08 | 9.80 | |||||||
Interest | 162,524 | 146,858 | |||||||
Interest/NOPBT | 7.53% | 13.09% |