Loading...
XSHG603197
Market cap1.09bUSD
Dec 23, Last price  
37.80CNY
1D
-2.55%
1Q
19.73%
IPO
46.12%
Name

Shanghai Baolong Automotive Corp

Chart & Performance

D1W1MN
XSHG:603197 chart
P/E
20.99
P/S
1.35
EPS
1.80
Div Yield, %
1.91%
Shrs. gr., 5y
4.79%
Rev. gr., 5y
20.67%
Revenues
5.90b
+23.44%
604,593,179462,602,155760,739,711943,183,8541,062,579,5091,226,785,8181,387,542,5351,678,665,5722,080,722,8362,304,783,2223,320,964,3233,331,085,1043,897,585,5924,777,714,2955,897,464,869
Net income
379m
+76.92%
31,680,74938,891,72757,959,71352,130,07131,274,51141,612,97968,013,053132,353,495173,878,288154,871,032172,278,953132,150,665268,398,171214,131,034378,833,464
CFO
445m
+154.26%
50,422,57958,413,07270,353,34944,198,66036,100,35050,933,552101,800,008173,213,269214,584,803325,760,454201,019,284228,794,086131,318,304175,064,987445,124,481
Dividend
Sep 24, 20240.21 CNY/sh
Earnings
May 16, 2025

Profile

Shanghai Baolong Automotive Corporation manufactures and sells automotive parts and components. The company provides automotive rubber metal parts, including traditional and tire pressure monitoring system valves; automotive metal pipe fittings comprising U beams, torsion beams, arcuate tubes, instrument beams, subframe strong arms, left and right suspension arms, and rear subframe cross and trailing arms; vehicle electronics; and aftermarket and equipment products. It serves vehicle customers of various brands in China, North America, Europe, Japan, South Korea, and internationally. Shanghai Baolong Automotive Corporation was founded in 1997 and is headquartered in Shanghai, China.
URL
https://www.baolong.biz/
IPO date
May 19, 2017
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
5,897,465
23.44%
4,777,714
22.58%
3,897,586
17.01%
Cost of revenue
5,010,375
4,087,097
3,368,443
Unusual Expense (Income)
NOPBT
887,089
690,617
529,143
NOPBT Margin
15.04%
14.45%
13.58%
Operating Taxes
100,723
76,034
86,660
Tax Rate
11.35%
11.01%
16.38%
NOPAT
786,366
614,583
442,482
Net income
378,833
76.92%
214,131
-20.22%
268,398
103.10%
Dividends
(151,613)
(41,561)
(94,521)
Dividend yield
1.29%
0.43%
0.84%
Proceeds from repurchase of equity
(1)
(1)
BB yield
0.00%
0.00%
Debt
Debt current
1,197,102
1,071,112
670,742
Long-term debt
2,080,043
1,054,742
859,754
Deferred revenue
65,688
48,508
47,806
Other long-term liabilities
7,026
6,157
14,833
Net debt
1,881,707
941,796
203,338
Cash flow
Cash from operating activities
445,124
175,065
131,318
CAPEX
(904,531)
Cash from investing activities
(910,937)
Cash from financing activities
651,781
334,263
799,369
FCF
(553,380)
(201,763)
137,698
Balance
Cash
1,043,588
858,247
1,107,770
Long term investments
351,849
325,811
219,388
Excess cash
1,100,564
945,172
1,132,279
Stockholders' equity
1,952,607
1,754,585
1,460,778
Invested Capital
5,494,077
3,957,525
2,860,593
ROIC
16.64%
18.03%
16.57%
ROCE
13.44%
14.07%
13.25%
EV
Common stock shares outstanding
208,150
205,901
191,713
Price
56.40
19.24%
47.30
-19.01%
58.40
107.61%
Market cap
11,739,674
20.54%
9,739,117
-13.01%
11,196,038
143.35%
EV
13,918,788
10,969,036
11,651,979
EBITDA
1,100,559
871,624
683,488
EV/EBITDA
12.65
12.58
17.05
Interest
103,755
62,066
46,035
Interest/NOPBT
11.70%
8.99%
8.70%