XSHG601877
Market cap6.78bUSD
Dec 25, Last price
23.09CNY
1D
1.86%
1Q
18.68%
Jan 2017
14.89%
IPO
52.82%
Name
Zhejiang Chint Electrics Co Ltd
Chart & Performance
Profile
Zhejiang Chint Electrics Co., Ltd., through its subsidiaries, develops and sells low-voltage electrical products in China. It offers modular DIN rail products, molded case circuit breaker, air circuit breakers, contactors, thermal relays, starters, pilot devices, inverters and soft-starters, relays, LV capacitors, switch disconnectors, fuse-switch disconnectors, changeover switches, travel switches, universal changeover switches, and connection terminals, as well as low voltage VT, AVR, CT, and PT products. The company also provides power transformers, gas insulated switchgears, HV air-insulated switchgears, prefabricated substations, MV and LV switchgears, MV apparatus, power protection devices, HV and LV busways, surge arresters, capacitors, insulators, CT and PT products, and cables; monitoring, gas, and electricity meters; wall switches and LED lights; PV modules, grid-tied PV inverters, system products, and monitoring systems; and electronic parts, horns, and distributed control systems. In addition, it offers solar and metering solutions. The company was founded in 1984 and is based in Yueqing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 57,250,814 24.53% | 45,974,331 18.29% | 38,864,624 16.88% | |||||||
Cost of revenue | 49,038,298 | 39,038,041 | 32,553,511 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,212,516 | 6,936,291 | 6,311,113 | |||||||
NOPBT Margin | 14.34% | 15.09% | 16.24% | |||||||
Operating Taxes | 1,544,913 | 1,219,802 | 724,147 | |||||||
Tax Rate | 18.81% | 17.59% | 11.47% | |||||||
NOPAT | 6,667,604 | 5,716,488 | 5,586,965 | |||||||
Net income | 3,686,138 -8.27% | 4,018,581 19.33% | 3,367,600 -47.60% | |||||||
Dividends | (1,638,759) | (851,266) | (1,074,484) | |||||||
Dividend yield | 3.58% | 1.44% | 0.93% | |||||||
Proceeds from repurchase of equity | (1) | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 19,970,158 | 9,464,643 | 5,505,813 | |||||||
Long-term debt | 24,669,814 | 17,268,444 | 18,717,516 | |||||||
Deferred revenue | 330,117 | 356,215 | 530,810 | |||||||
Other long-term liabilities | 10,456,888 | 4,689,982 | 2,107,697 | |||||||
Net debt | 22,221,201 | 5,671,785 | 7,887,928 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,488,389 | 5,096,451 | 7,087,561 | |||||||
CAPEX | (4,363,713) | |||||||||
Cash from investing activities | (3,782,442) | |||||||||
Cash from financing activities | (2,065,386) | 4,184,952 | 2,652,544 | |||||||
FCF | (9,195,812) | (259,304) | (2,190,331) | |||||||
Balance | ||||||||||
Cash | 12,105,223 | 13,370,171 | 7,466,077 | |||||||
Long term investments | 10,313,548 | 7,691,131 | 8,869,324 | |||||||
Excess cash | 19,556,231 | 18,762,586 | 14,392,170 | |||||||
Stockholders' equity | 33,280,771 | 28,397,948 | 22,970,557 | |||||||
Invested Capital | 71,154,506 | 52,328,762 | 44,805,396 | |||||||
ROIC | 10.80% | 11.77% | 13.64% | |||||||
ROCE | 8.91% | 9.67% | 10.54% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,130,716 | 2,128,711 | 2,149,974 | |||||||
Price | 21.51 -22.35% | 27.70 -48.60% | 53.89 37.61% | |||||||
Market cap | 45,831,696 -22.27% | 58,965,286 -49.11% | 115,862,075 37.64% | |||||||
EV | 75,467,807 | 69,838,021 | 126,200,031 | |||||||
EBITDA | 10,458,453 | 8,969,168 | 8,298,209 | |||||||
EV/EBITDA | 7.22 | 7.79 | 15.21 | |||||||
Interest | 876,111 | 1,218,297 | 1,036,549 | |||||||
Interest/NOPBT | 10.67% | 17.56% | 16.42% |