Loading...
XSHG603090
Market cap242mUSD
Dec 25, Last price  
17.73CNY
1D
-5.64%
1Q
24.51%
Jan 2017
-62.81%
IPO
32.12%
Name

Wuxi Hongsheng Heat Exchanger Manufacturing Co Ltd

Chart & Performance

D1W1MN
XSHG:603090 chart
P/E
32.97
P/S
2.55
EPS
0.54
Div Yield, %
0.00%
Shrs. gr., 5y
0.15%
Rev. gr., 5y
10.89%
Revenues
696m
-2.57%
233,011,075215,554,039206,397,036229,978,111237,036,959229,942,861367,951,683415,142,927490,762,251325,149,347559,323,180714,270,138695,929,588
Net income
54m
+0.73%
24,315,46738,318,49136,159,92934,880,68536,860,52839,851,26624,550,22332,623,93031,032,1786,542,15914,664,97853,391,56653,779,616
CFO
112m
+600.71%
18,556,94435,070,68330,339,02532,037,72633,621,82346,243,36311,590,79226,866,88626,125,05846,570,097015,938,268111,680,772
Dividend
May 16, 20240.3 CNY/sh
Earnings
Apr 22, 2025

Profile

Wuxi Hongsheng Heat Exchanger Manufacturing Co., Ltd. designs, develops, produces, and sells aluminum brazed heat exchangers and cooling modules in China. It produces brazed aluminum plate-fin heat exchangers for construction machinery, compressor, automotive, train, power generation, agricultural, off-highway, and hydraulic applications. The company also exports its products to approximately 20 countries, including the United States, Germany, Belgium, Italy, Japan, and Australia. Wuxi Hongsheng Heat Exchanger Manufacturing Co., Ltd. was founded in 2000 and is based in Wuxi, China.
URL
http://www.hs-exchanger.com/
IPO date
Aug 31, 2016
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
695,930
-2.57%
714,270
27.70%
559,323
72.02%
Cost of revenue
599,217
627,915
498,660
Unusual Expense (Income)
NOPBT
96,712
86,356
60,663
NOPBT Margin
13.90%
12.09%
10.85%
Operating Taxes
15,064
9,892
Tax Rate
15.58%
11.46%
NOPAT
81,648
76,464
60,663
Net income
53,780
0.73%
53,392
264.08%
14,665
124.16%
Dividends
(30,000)
Dividend yield
1.08%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
118,692
104,538
63,075
Long-term debt
294
24
Deferred revenue
1,977
2,041
Other long-term liabilities
1,914
1
1
Net debt
(46,096)
(17,723)
(37,470)
Cash flow
Cash from operating activities
111,681
15,938
CAPEX
(21,010)
Cash from investing activities
(20,560)
Cash from financing activities
(19,379)
7,732
17,974
FCF
76,138
22,564
(11,830)
Balance
Cash
162,899
120,627
94,964
Long term investments
2,184
1,658
5,581
Excess cash
130,286
86,571
72,579
Stockholders' equity
326,938
326,753
305,015
Invested Capital
566,536
561,971
513,631
ROIC
14.47%
14.22%
13.07%
ROCE
13.82%
13.25%
10.29%
EV
Common stock shares outstanding
99,592
100,000
100,000
Price
23.52
-15.21%
27.74
24.73%
22.24
48.66%
Market cap
2,342,401
-15.56%
2,774,000
24.73%
2,224,000
48.66%
EV
2,312,621
2,769,373
2,201,284
EBITDA
120,002
106,118
79,737
EV/EBITDA
19.27
26.10
27.61
Interest
3,919
3,229
2,047
Interest/NOPBT
4.05%
3.74%
3.37%