XSHG603289
Market cap333mUSD
Jan 02, Last price
8.31CNY
1D
0.73%
1Q
-2.24%
IPO
-12.98%
Name
Tederic Machinery Co Ltd
Chart & Performance
Profile
Zhejiang Tederic Machinery Co., Ltd. manufactures and sells injection molding machine (IMM) worldwide. The company offers toggle type, two-platen, full electric type, and multi-component IMM production lines, as well as related components. Its products have applications in auto parts, packaging, communication electronics, medical, logistics, home appliances, utility tunnel and pipe fitting, electronics and office automation, and food and medicine package industries. Zhejiang Tederic Machinery Co., Ltd. is headquartered in Hangzhou, 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 | 1,001,945 -15.51% | 1,185,897 8.05% | |||||||
Cost of revenue | 854,510 | 1,040,333 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 147,435 | 145,564 | |||||||
NOPBT Margin | 14.71% | 12.27% | |||||||
Operating Taxes | 13,886 | 13,911 | |||||||
Tax Rate | 9.42% | 9.56% | |||||||
NOPAT | 133,549 | 131,653 | |||||||
Net income | 85,837 -11.21% | 96,676 -32.02% | |||||||
Dividends | (47,061) | (58,644) | |||||||
Dividend yield | 1.44% | 2.23% | |||||||
Proceeds from repurchase of equity | 12,784 | ||||||||
BB yield | -0.39% | ||||||||
Debt | |||||||||
Debt current | 275,000 | 144 | |||||||
Long-term debt | 144 | ||||||||
Deferred revenue | 18,131 | 6,332 | |||||||
Other long-term liabilities | |||||||||
Net debt | 50,134 | (364,056) | |||||||
Cash flow | |||||||||
Cash from operating activities | 104,569 | 7,674 | |||||||
CAPEX | (337,190) | ||||||||
Cash from investing activities | (251,782) | ||||||||
Cash from financing activities | 239,167 | ||||||||
FCF | (304,182) | (148,118) | |||||||
Balance | |||||||||
Cash | 267,412 | 364,344 | |||||||
Long term investments | (42,546) | ||||||||
Excess cash | 174,769 | 305,049 | |||||||
Stockholders' equity | 935,992 | 890,824 | |||||||
Invested Capital | 1,513,680 | 1,038,633 | |||||||
ROIC | 10.46% | 15.31% | |||||||
ROCE | 8.73% | 10.83% | |||||||
EV | |||||||||
Common stock shares outstanding | 295,989 | 293,221 | |||||||
Price | 11.04 22.94% | 8.98 -7.14% | |||||||
Market cap | 3,267,720 24.10% | 2,633,126 -6.18% | |||||||
EV | 3,317,854 | 2,269,070 | |||||||
EBITDA | 182,137 | 178,120 | |||||||
EV/EBITDA | 18.22 | 12.74 | |||||||
Interest | 4,916 | 875 | |||||||
Interest/NOPBT | 3.33% | 0.60% |