XSHG603063
Market cap1.69bUSD
Jan 10, Last price
29.92CNY
1D
9.99%
1Q
111.82%
IPO
32.14%
Name
Shenzhen Hopewind Electric Co Ltd
Chart & Performance
Profile
Shenzhen Hopewind Electric Co., Ltd. engages in the research and development, manufacture, sale, and service of renewable energy and electric drive products. It offers wind power generation systems, such as doubly-fed converters, full power converters, medium voltage wind power converters, and wind farm EMS products, as well as liquid cooling system; solar power systems, including central inverters, string inverters, and transformer-inverter integration room; and VFD and ESS devices. The company also provides static var generators products. Its products are used in metallurgy, petroleum and petrochemical, mining machinery, port lifting, distributed energy power generation, large-scale test platforms, marine equipment, textiles, chemicals, cement, municipal, and other industrial applications. The company was founded in 2007 and is headquartered in Shenzhen, 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 | 3,728,726 32.74% | 2,809,143 33.52% | |||||||
Cost of revenue | 3,165,847 | 2,491,431 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 562,879 | 317,711 | |||||||
NOPBT Margin | 15.10% | 11.31% | |||||||
Operating Taxes | 64,443 | 28,403 | |||||||
Tax Rate | 11.45% | 8.94% | |||||||
NOPAT | 498,437 | 289,308 | |||||||
Net income | 502,248 88.18% | 266,900 -4.66% | |||||||
Dividends | (53,738) | (30,575) | |||||||
Dividend yield | 0.48% | 0.25% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 128,865 | 73,653 | |||||||
Long-term debt | 565,826 | 463,249 | |||||||
Deferred revenue | 8,500 | 8,319 | |||||||
Other long-term liabilities | 376,928 | 68,596 | |||||||
Net debt | (1,191,695) | (571,729) | |||||||
Cash flow | |||||||||
Cash from operating activities | 488,127 | 409,067 | |||||||
CAPEX | (422,530) | ||||||||
Cash from investing activities | (360,589) | ||||||||
Cash from financing activities | 215,356 | 4,323 | |||||||
FCF | (76,098) | 266,466 | |||||||
Balance | |||||||||
Cash | 1,474,162 | 954,238 | |||||||
Long term investments | 412,224 | 154,393 | |||||||
Excess cash | 1,699,950 | 968,174 | |||||||
Stockholders' equity | 2,609,856 | 2,291,126 | |||||||
Invested Capital | 3,365,512 | 2,982,733 | |||||||
ROIC | 15.70% | 9.91% | |||||||
ROCE | 11.07% | 8.03% | |||||||
EV | |||||||||
Common stock shares outstanding | 444,467 | 444,680 | |||||||
Price | 25.00 -10.33% | 27.88 -30.84% | |||||||
Market cap | 11,111,677 -10.37% | 12,397,686 -30.79% | |||||||
EV | 10,001,559 | 11,830,402 | |||||||
EBITDA | 739,144 | 399,160 | |||||||
EV/EBITDA | 13.53 | 29.64 | |||||||
Interest | 34,094 | 24,158 | |||||||
Interest/NOPBT | 6.06% | 7.60% |