XSHG603386
Market cap469mUSD
Jan 03, Last price
10.54CNY
1D
-4.18%
1Q
-14.86%
IPO
49.50%
Name
GUANGDONG CHAMPN ASIA ELCTRNCS CO LTD
Chart & Performance
Profile
Guangdong Champion Asia Electronics Co.,Ltd. develops, produces, and sells high-density double-sided and multilayer printed circuit boards in the People's Republic of China. Its products are primarily used in consumer electronics, car electronics, IT communication, industrial control, security, power, energy, and medical sectors. The company was founded in 2005 and is based in Huizhou, the People's Republic of 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 | 2,427,330 -5.66% | 2,572,827 -5.65% | |||||||
Cost of revenue | 2,187,052 | 2,257,839 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 240,278 | 314,989 | |||||||
NOPBT Margin | 9.90% | 12.24% | |||||||
Operating Taxes | (22,325) | ||||||||
Tax Rate | |||||||||
NOPAT | 262,602 | 314,989 | |||||||
Net income | 68,555 -57.85% | 162,626 -21.17% | |||||||
Dividends | (65,265) | (93,235) | |||||||
Dividend yield | 1.45% | 3.36% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 610,496 | 631,303 | |||||||
Long-term debt | 351,980 | 325,318 | |||||||
Deferred revenue | 9,222 | 10,796 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | 870,664 | 788,116 | |||||||
Cash flow | |||||||||
Cash from operating activities | 222,390 | 228,619 | |||||||
CAPEX | (174,641) | ||||||||
Cash from investing activities | (208,777) | ||||||||
Cash from financing activities | (84,092) | 112,992 | |||||||
FCF | 136,698 | 36,543 | |||||||
Balance | |||||||||
Cash | 74,406 | 157,998 | |||||||
Long term investments | 17,406 | 10,507 | |||||||
Excess cash | 39,864 | ||||||||
Stockholders' equity | 876,369 | 872,983 | |||||||
Invested Capital | 2,478,589 | 2,419,010 | |||||||
ROIC | 10.72% | 14.44% | |||||||
ROCE | 9.63% | 12.72% | |||||||
EV | |||||||||
Common stock shares outstanding | 326,451 | 271,043 | |||||||
Price | 13.80 34.90% | 10.23 -31.66% | |||||||
Market cap | 4,505,023 62.47% | 2,772,769 -41.64% | |||||||
EV | 5,375,687 | 3,560,885 | |||||||
EBITDA | 401,125 | 459,181 | |||||||
EV/EBITDA | 13.40 | 7.75 | |||||||
Interest | 34,104 | 32,594 | |||||||
Interest/NOPBT | 14.19% | 10.35% |