XSHG603283
Market cap1.92bUSD
Dec 24, Last price
73.30CNY
1D
-1.21%
1Q
23.25%
IPO
108.10%
Name
Suzhou Secote Precision Electronic Co Ltd
Chart & Performance
Profile
Suzhou Secote Precision Electronic Co.,LTD provides automation solutions in China. Its solutions comprise automated assembly of line bodies, packaging lines, measuring equipment, test equipment, and treatment tools; and intelligent manufacturing and smart factory overall planning services, including technical consultation and feasibility analysis. The company also undertakes turnkey projects, such as data experiment, system design, program writing, system integration, installation, and commissioning, as well as provides industrial laser processing equipment comprising laser welding, laser ultra-fine processing, laser marking, laser cleaning solutions, etc. Its products are used in the consumer electronics, automotive, medical, home appliances, daily chemicals, food, cosmetics, commodity, laser, and other industries. The company was founded in 2002 and is headquartered in Suzhou, 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 | 4,446,160 51.76% | 2,929,776 26.36% | 2,318,554 14.31% | |||||||
Cost of revenue | 3,571,398 | 2,448,447 | 1,944,224 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 874,762 | 481,329 | 374,331 | |||||||
NOPBT Margin | 19.67% | 16.43% | 16.15% | |||||||
Operating Taxes | 109,758 | 30,377 | 7,192 | |||||||
Tax Rate | 12.55% | 6.31% | 1.92% | |||||||
NOPAT | 765,004 | 450,953 | 367,139 | |||||||
Net income | 686,802 123.72% | 306,991 71.17% | 179,349 2.53% | |||||||
Dividends | (100,927) | (59,842) | (118,090) | |||||||
Dividend yield | 0.71% | 1.10% | 2.22% | |||||||
Proceeds from repurchase of equity | (238,052) | |||||||||
BB yield | 1.67% | |||||||||
Debt | ||||||||||
Debt current | 161,483 | 774,811 | 677,950 | |||||||
Long-term debt | 145,263 | 281,738 | 326,911 | |||||||
Deferred revenue | 1 | 1 | 1,000 | |||||||
Other long-term liabilities | 2,008 | 2,093 | 2,215 | |||||||
Net debt | (316,467) | 293,905 | 446,207 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,374,222 | 359,313 | 438,427 | |||||||
CAPEX | (383,728) | |||||||||
Cash from investing activities | (610,205) | |||||||||
Cash from financing activities | (707,677) | |||||||||
FCF | 1,148,204 | 268,770 | 527,310 | |||||||
Balance | ||||||||||
Cash | 869,114 | 762,644 | 555,536 | |||||||
Long term investments | (245,901) | 3,118 | ||||||||
Excess cash | 400,905 | 616,156 | 442,726 | |||||||
Stockholders' equity | 1,591,775 | 968,708 | 837,782 | |||||||
Invested Capital | 2,117,639 | 2,134,045 | 1,954,356 | |||||||
ROIC | 35.99% | 22.06% | 18.04% | |||||||
ROCE | 34.72% | 17.48% | 15.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 196,229 | 181,756 | 181,161 | |||||||
Price | 72.56 141.63% | 30.03 2.14% | 29.40 -25.80% | |||||||
Market cap | 14,238,388 160.87% | 5,458,126 2.48% | 5,326,123 -23.15% | |||||||
EV | 14,086,991 | 5,820,174 | 5,826,936 | |||||||
EBITDA | 956,370 | 546,306 | 426,412 | |||||||
EV/EBITDA | 14.73 | 10.65 | 13.67 | |||||||
Interest | 20,636 | 24,502 | 47,610 | |||||||
Interest/NOPBT | 2.36% | 5.09% | 12.72% |