XSHG603203
Market cap854mUSD
Dec 24, Last price
25.00CNY
1D
-3.35%
1Q
33.17%
Jan 2017
5.32%
IPO
109.42%
Name
Quick Intelligent Equipment Co Ltd
Chart & Performance
Profile
Quick Intelligent Equipment Co., Ltd. engages in the research and development, manufacturing, and sale of precision assembly technology for electronics in China and internationally. The company offers precision soldering equipment, including iron, laser, selective, hotbar, high frequency induction, and hot air soldering, as well as micro spot welding and molten type soldering robot; double sided, top, and bottom AOI; dispensing systems; screwing systems; BGA rework system, intelligent soldering, desoldering and rework, ESD protection, and fume extractor systems; and PCBA-DIP line, 5G filter solution, 3G electronic solutions, EPB solutions, ignition coil solutions, and chip module solutions. Its products are used in 3C intelligent terminals and modules, automotive electronics, 5G telecommunications, smart home devices, and new energy lithium batteries industries. Quick Intelligent Equipment Co., Ltd. was founded in 1993 and is headquartered in Changzhou, 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 | 792,598 -12.07% | 901,411 15.48% | 780,570 45.90% | |||||||
Cost of revenue | 570,276 | 642,407 | 515,753 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 222,323 | 259,003 | 264,817 | |||||||
NOPBT Margin | 28.05% | 28.73% | 33.93% | |||||||
Operating Taxes | 15,784 | 32,101 | 21,315 | |||||||
Tax Rate | 7.10% | 12.39% | 8.05% | |||||||
NOPAT | 206,538 | 226,903 | 243,502 | |||||||
Net income | 191,000 -30.13% | 273,380 2.14% | 267,658 51.06% | |||||||
Dividends | (249,625) | (248,132) | (125,227) | |||||||
Dividend yield | 3.48% | 3.42% | 1.81% | |||||||
Proceeds from repurchase of equity | (565) | |||||||||
BB yield | 0.01% | |||||||||
Debt | ||||||||||
Debt current | 5,000 | 24,913 | 19,189 | |||||||
Long-term debt | 3,076 | 778 | 5,746 | |||||||
Deferred revenue | 24,518 | 16,016 | 6,811 | |||||||
Other long-term liabilities | 1 | 9,180 | ||||||||
Net debt | (285,381) | (686,102) | (394,593) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 229,016 | 241,781 | 171,128 | |||||||
CAPEX | (69,412) | |||||||||
Cash from investing activities | (84,743) | (36,426) | 28,527 | |||||||
Cash from financing activities | (244,723) | |||||||||
FCF | 158,173 | 154,289 | 192,507 | |||||||
Balance | ||||||||||
Cash | 816,189 | 921,939 | 974,256 | |||||||
Long term investments | (522,732) | (210,146) | (554,728) | |||||||
Excess cash | 253,827 | 666,723 | 380,500 | |||||||
Stockholders' equity | 1,012,656 | 1,070,927 | 933,876 | |||||||
Invested Capital | 1,175,957 | 771,111 | 934,524 | |||||||
ROIC | 21.22% | 26.61% | 36.90% | |||||||
ROCE | 15.50% | 17.96% | 20.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 248,052 | 246,288 | 244,193 | |||||||
Price | 28.91 -1.97% | 29.49 3.98% | 28.36 59.06% | |||||||
Market cap | 7,171,188 -1.26% | 7,263,044 4.88% | 6,925,306 59.06% | |||||||
EV | 7,036,212 | 6,604,765 | 6,536,930 | |||||||
EBITDA | 241,185 | 275,898 | 281,410 | |||||||
EV/EBITDA | 29.17 | 23.94 | 23.23 | |||||||
Interest | 671 | 723 | 747 | |||||||
Interest/NOPBT | 0.30% | 0.28% | 0.28% |