XSHG603380
Market cap537mUSD
Dec 24, Last price
24.70CNY
1D
0.53%
1Q
18.69%
IPO
45.98%
Name
Suzhou Etron Technologies Co Ltd
Chart & Performance
Profile
Suzhou Etron Technologies Co.,Ltd. provides electronics manufacturing services worldwide. The company offers industrial products, such as power supplies, motor driver devices, smart meters, and test measurement products for service system, wind power generation, and intelligent instrument industries; telecommunication products comprising wireless filter and DDCS for use in antenna buildings, data centers, and enterprise networks; and health care products consisting of assembled PCBA of medical devices that are used for the analysis, diagnosis, and treatment applications. It also provides automotive products; and consumer products in cleaning machines, electronical tools, sanitary ware, and others. The company was founded in 2001 and is based 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 | 1,916,926 -2.86% | 1,973,281 12.66% | 1,751,571 35.88% | |||||||
Cost of revenue | 1,710,592 | 1,672,832 | 1,393,670 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 206,334 | 300,449 | 357,901 | |||||||
NOPBT Margin | 10.76% | 15.23% | 20.43% | |||||||
Operating Taxes | 11,229 | 14,589 | 30,917 | |||||||
Tax Rate | 5.44% | 4.86% | 8.64% | |||||||
NOPAT | 195,105 | 285,860 | 326,983 | |||||||
Net income | 133,283 -25.35% | 178,537 -21.49% | 227,398 37.33% | |||||||
Dividends | (36,888) | (30,269) | (51,612) | |||||||
Dividend yield | 0.91% | 0.73% | 0.84% | |||||||
Proceeds from repurchase of equity | (1) | (24,143) | ||||||||
BB yield | 0.00% | 0.39% | ||||||||
Debt | ||||||||||
Debt current | 111,088 | 135,231 | 9,260 | |||||||
Long-term debt | 95,252 | 58,639 | 1,645 | |||||||
Deferred revenue | 215 | 297 | 380 | |||||||
Other long-term liabilities | 2 | 2 | ||||||||
Net debt | (161,997) | (53,567) | (323,345) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 291,745 | 38,824 | 98,724 | |||||||
CAPEX | (158,008) | |||||||||
Cash from investing activities | (155,953) | |||||||||
Cash from financing activities | (11,805) | 89,269 | ||||||||
FCF | 158,635 | (74,908) | 2,064 | |||||||
Balance | ||||||||||
Cash | 320,412 | 210,684 | 334,250 | |||||||
Long term investments | 47,924 | 36,752 | ||||||||
Excess cash | 272,490 | 148,772 | 246,671 | |||||||
Stockholders' equity | 980,716 | 875,351 | 741,698 | |||||||
Invested Capital | 1,283,676 | 1,279,645 | 881,002 | |||||||
ROIC | 15.22% | 26.46% | 46.28% | |||||||
ROCE | 13.00% | 20.58% | 31.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 158,671 | 158,406 | 160,139 | |||||||
Price | 25.61 -2.03% | 26.14 -31.75% | 38.30 87.75% | |||||||
Market cap | 4,063,552 -1.86% | 4,140,735 -32.49% | 6,133,331 87.91% | |||||||
EV | 3,915,382 | 4,098,518 | 5,817,147 | |||||||
EBITDA | 292,361 | 355,464 | 401,030 | |||||||
EV/EBITDA | 13.39 | 11.53 | 14.51 | |||||||
Interest | 10,229 | 4,212 | 2,158 | |||||||
Interest/NOPBT | 4.96% | 1.40% | 0.60% |