XSHG603328
Market cap1.27bUSD
Jan 14, Last price
9.34CNY
1D
6.02%
1Q
0.86%
Jan 2017
-41.59%
IPO
-24.98%
Name
Guangdong Ellington Electronics Technology Co Ltd
Chart & Performance
Profile
Guangdong Ellington Electronics Technology Co.,Ltd manufactures and sells double-sided and multi-layered printed circuit boards in China. Its products are used in computers and computer peripherals, consumer electronics, communication products, industrial controls, automotive electronics, medical instructions, etc. The company was formerly known as Ellington Co., Ltd and changed its name to Guangdong Ellington Electronics Technology Co., Ltd. in November 2007. The company was founded in 2000 and is based in Zhongshan, 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 | 3,177,326 3.90% | 3,058,151 5.16% | |||||||
Cost of revenue | 2,744,655 | 2,765,242 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 432,671 | 292,909 | |||||||
NOPBT Margin | 13.62% | 9.58% | |||||||
Operating Taxes | 43,803 | 25,275 | |||||||
Tax Rate | 10.12% | 8.63% | |||||||
NOPAT | 388,869 | 267,634 | |||||||
Net income | 355,001 32.20% | 268,542 78.31% | |||||||
Dividends | (151,122) | (67,894) | |||||||
Dividend yield | 1.86% | 1.05% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 601 | 104,274 | |||||||
Long-term debt | 1 | ||||||||
Deferred revenue | 30,453 | ||||||||
Other long-term liabilities | 77,602 | 14,171 | |||||||
Net debt | (1,998,147) | (1,450,602) | |||||||
Cash flow | |||||||||
Cash from operating activities | 721,089 | 566,725 | |||||||
CAPEX | (380,431) | ||||||||
Cash from investing activities | |||||||||
Cash from financing activities | 37,504 | ||||||||
FCF | 454,558 | 525,544 | |||||||
Balance | |||||||||
Cash | 852,722 | 1,063,679 | |||||||
Long term investments | 1,146,027 | 491,198 | |||||||
Excess cash | 1,839,883 | 1,401,969 | |||||||
Stockholders' equity | 2,766,334 | 2,556,730 | |||||||
Invested Capital | 2,023,632 | 2,315,926 | |||||||
ROIC | 17.92% | 11.56% | |||||||
ROCE | 11.16% | 7.85% | |||||||
EV | |||||||||
Common stock shares outstanding | 997,195 | 998,443 | |||||||
Price | 8.15 25.58% | 6.49 -18.88% | |||||||
Market cap | 8,127,137 25.42% | 6,479,893 -18.88% | |||||||
EV | 6,128,989 | 5,029,290 | |||||||
EBITDA | 622,790 | 472,509 | |||||||
EV/EBITDA | 9.84 | 10.64 | |||||||
Interest | 4,278 | 2,737 | |||||||
Interest/NOPBT | 0.99% | 0.93% |