XSHG
603358
Market cap2.51bUSD
Jul 16, Last price
38.36CNY
1D
2.40%
1Q
3.54%
IPO
93.74%
Name
Huada Automotive Technology Co Ltd
Chart & Performance
Profile
Huada Automotive Technology Corp.,Ltd produces and sells car parts and components primarily in China. The company was founded in 1990 and is based in Jingjiang, 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 | 5,368,888 4.00% | 5,162,610 9.46% | |||||||
Cost of revenue | 4,849,103 | 4,678,326 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 519,785 | 484,284 | |||||||
NOPBT Margin | 9.68% | 9.38% | |||||||
Operating Taxes | 76,571 | 50,075 | |||||||
Tax Rate | 14.73% | 10.34% | |||||||
NOPAT | 443,214 | 434,209 | |||||||
Net income | 324,575 24.68% | 260,328 -27.35% | |||||||
Dividends | (144,850) | (131,652) | |||||||
Dividend yield | 1.41% | 1.66% | |||||||
Proceeds from repurchase of equity | 135,000 | ||||||||
BB yield | -1.70% | ||||||||
Debt | |||||||||
Debt current | 264,010 | 203,588 | |||||||
Long-term debt | 334,181 | 195,054 | |||||||
Deferred revenue | 44,803 | 28,593 | |||||||
Other long-term liabilities | 1 | 1 | |||||||
Net debt | (1,108,670) | (1,142,488) | |||||||
Cash flow | |||||||||
Cash from operating activities | 338,044 | 198,508 | |||||||
CAPEX | (283,768) | ||||||||
Cash from investing activities | (246,444) | ||||||||
Cash from financing activities | 104,625 | 103,983 | |||||||
FCF | 210,309 | 217,597 | |||||||
Balance | |||||||||
Cash | 1,287,872 | 1,167,448 | |||||||
Long term investments | 418,990 | 373,683 | |||||||
Excess cash | 1,438,417 | 1,283,000 | |||||||
Stockholders' equity | 2,677,108 | 2,237,453 | |||||||
Invested Capital | 2,889,757 | 2,532,575 | |||||||
ROIC | 16.35% | 17.67% | |||||||
ROCE | 11.82% | 12.56% | |||||||
EV | |||||||||
Common stock shares outstanding | 438,616 | 439,040 | |||||||
Price | 23.38 29.31% | 18.08 -10.85% | |||||||
Market cap | 10,254,830 29.19% | 7,937,843 -10.85% | |||||||
EV | 9,738,242 | 7,140,645 | |||||||
EBITDA | 746,562 | 698,339 | |||||||
EV/EBITDA | 13.04 | 10.23 | |||||||
Interest | 18,077 | 10,346 | |||||||
Interest/NOPBT | 3.48% | 2.14% |