XSHG601908
Market cap1.25bUSD
Dec 24, Last price
3.78CNY
1D
9.88%
1Q
61.54%
Jan 2017
-46.91%
IPO
-63.97%
Name
Beijing Jingyuntong Technology Co Ltd
Chart & Performance
Profile
Beijing Jingyuntong Technology Co., Ltd., together with its subsidiaries, manufactures and sells photovoltaic (PV) and semiconductor equipment in China. The company's products include mono-crystal growers, multi-crystalline directional solidification growers, and float-zone furnace. It also provides PV material products, such as mono and multi crystal ingots and wafers, as well as PV and wind power generation stations, and honeycomb medium and low temperature SCR flue gas denitrification catalyst. The company was founded in 2002 and is headquartered in Beijing, 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 | 10,501,517 -13.92% | 12,199,213 120.78% | 5,525,604 36.23% | |||||||
Cost of revenue | 9,895,507 | 10,673,224 | 3,976,041 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 606,009 | 1,525,988 | 1,549,563 | |||||||
NOPBT Margin | 5.77% | 12.51% | 28.04% | |||||||
Operating Taxes | (127,361) | 89,704 | 185,954 | |||||||
Tax Rate | 5.88% | 12.00% | ||||||||
NOPAT | 733,371 | 1,436,284 | 1,363,609 | |||||||
Net income | 235,956 -44.28% | 423,482 -48.86% | 828,159 88.17% | |||||||
Dividends | (144,876) | |||||||||
Dividend yield | 0.91% | |||||||||
Proceeds from repurchase of equity | 661 | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 1,932,223 | 3,111,934 | 2,704,174 | |||||||
Long-term debt | 1,540,473 | 1,015,297 | 1,068,254 | |||||||
Deferred revenue | 130,971 | 99,021 | 106,025 | |||||||
Other long-term liabilities | 4,174,826 | 4,470,776 | 4,452,927 | |||||||
Net debt | (685,353) | (158,496) | (1,181,695) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,130,232 | 694,298 | ||||||||
CAPEX | ||||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | 3,250,594 | |||||||||
FCF | 1,152,174 | 339,059 | 1,265,430 | |||||||
Balance | ||||||||||
Cash | 3,212,617 | 3,405,408 | 4,775,223 | |||||||
Long term investments | 945,432 | 880,319 | 178,901 | |||||||
Excess cash | 3,632,973 | 3,675,766 | 4,677,844 | |||||||
Stockholders' equity | 6,022,364 | 6,288,980 | 5,941,830 | |||||||
Invested Capital | 15,034,748 | 15,739,179 | 13,988,409 | |||||||
ROIC | 4.77% | 9.66% | 9.64% | |||||||
ROCE | 3.23% | 7.86% | 8.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,359,561 | 2,414,603 | 2,366,169 | |||||||
Price | 4.57 -30.44% | 6.57 -28.35% | 9.17 -10.88% | |||||||
Market cap | 10,783,192 -32.03% | 15,863,941 -26.89% | 21,697,772 5.80% | |||||||
EV | 10,127,945 | 15,777,088 | 20,575,949 | |||||||
EBITDA | 1,395,320 | 2,251,797 | 2,238,513 | |||||||
EV/EBITDA | 7.26 | 7.01 | 9.19 | |||||||
Interest | 422,660 | 489,459 | 488,392 | |||||||
Interest/NOPBT | 69.74% | 32.07% | 31.52% |