XSHG603338
Market cap4.42bUSD
Dec 26, Last price
63.70CNY
1D
-0.52%
1Q
17.10%
Jan 2017
235.44%
IPO
832.65%
Name
Zhejiang Dingli Machinery Co Ltd
Chart & Performance
Profile
Zhejiang Dingli Machinery Co.,Ltd develops, manufactures, sells, and services various aerial working platforms in China, Europe, the United States, Asia, and Africa. It offers electric and engine boom, engine and electric scissor, electric vertical, telescopic boom, and articulating boom lifts, as well as electric aerial stock pickers and mast-climbers. The company's products are used in construction, commercial, and industrial applications. It also exports its products to approximately 80 countries and regions, including the United States, Germany, Japan, and other markets. Zhejiang Dingli Machinery Co.,Ltd was founded in 2005 and is headquartered in Deqing, 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 | 6,311,964 15.92% | 5,445,153 10.24% | 4,939,316 67.05% | |||||||
Cost of revenue | 4,325,754 | 4,153,353 | 3,788,413 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,986,209 | 1,291,799 | 1,150,903 | |||||||
NOPBT Margin | 31.47% | 23.72% | 23.30% | |||||||
Operating Taxes | 307,005 | 202,661 | 136,628 | |||||||
Tax Rate | 15.46% | 15.69% | 11.87% | |||||||
NOPAT | 1,679,205 | 1,089,139 | 1,014,274 | |||||||
Net income | 1,867,145 48.51% | 1,257,240 42.15% | 884,463 33.17% | |||||||
Dividends | (310,480) | (172,158) | (126,226) | |||||||
Dividend yield | 1.20% | 0.71% | 0.32% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 107,750 | 777,368 | 873,225 | |||||||
Long-term debt | 506,804 | 743,262 | 309,732 | |||||||
Deferred revenue | 183,112 | 107,772 | ||||||||
Other long-term liabilities | 99,022 | 58,965 | 38,450 | |||||||
Net debt | (5,793,677) | (2,393,112) | (2,710,204) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,227,397 | 936,702 | 373,662 | |||||||
CAPEX | (371,278) | |||||||||
Cash from investing activities | (862,618) | (1,221,539) | ||||||||
Cash from financing activities | (520,447) | 44,535 | 2,069,284 | |||||||
FCF | 1,783,213 | 141,280 | 356,414 | |||||||
Balance | ||||||||||
Cash | 4,575,393 | 3,802,103 | 3,564,333 | |||||||
Long term investments | 1,832,839 | 111,639 | 328,828 | |||||||
Excess cash | 6,092,633 | 3,641,485 | 3,646,195 | |||||||
Stockholders' equity | 6,041,778 | 4,674,867 | 3,587,853 | |||||||
Invested Capital | 3,821,303 | 4,960,042 | 3,550,474 | |||||||
ROIC | 38.24% | 25.60% | 31.92% | |||||||
ROCE | 20.10% | 15.02% | 16.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 506,001 | 506,348 | 485,969 | |||||||
Price | 51.17 6.94% | 47.85 -40.38% | 80.26 -20.68% | |||||||
Market cap | 25,892,096 6.87% | 24,228,746 -37.88% | 39,003,863 -20.60% | |||||||
EV | 20,098,419 | 21,835,634 | 36,293,659 | |||||||
EBITDA | 2,121,685 | 1,395,064 | 1,228,654 | |||||||
EV/EBITDA | 9.47 | 15.65 | 29.54 | |||||||
Interest | 19,683 | 16,788 | 5,281 | |||||||
Interest/NOPBT | 0.99% | 1.30% | 0.46% |