XSHG603416
Market cap816mUSD
Dec 27, Last price
42.41CNY
1D
1.56%
1Q
29.18%
IPO
2.34%
Name
WuXi Xinje Electric Co Ltd
Chart & Performance
Profile
WuXi Xinje Electric Co.,Ltd. engages in the development, production, and sale of industrial automation products in China. The company offers PLC, human-machine interface, integrated controller, special modules, and other products for industrial control; and server system, stepping system, inverter for sport control. It also provides WIFI modules, 4GBOX, and other wireless communication modules, as well as Ethernet-based communication modules; cloud platform and server deployment; and integrated smart cameras manipulators, robot controllers, and teaching pendants. The company's products are used in various fields of automation, including printing and packaging, food and drink, machining assembly, textile, electronics manufacturing, building materials, machine tool, and other related industries and fields. WuXi Xinje Electric Co.,Ltd. was founded in 2008 and is based in Wuxi, 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 | 1,494,463 11.94% | 1,335,099 2.75% | 1,299,333 14.54% | |||||||
Cost of revenue | 1,159,586 | 1,082,741 | 977,753 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 334,877 | 252,358 | 321,580 | |||||||
NOPBT Margin | 22.41% | 18.90% | 24.75% | |||||||
Operating Taxes | 16,838 | 16,761 | 35,185 | |||||||
Tax Rate | 5.03% | 6.64% | 10.94% | |||||||
NOPAT | 318,039 | 235,597 | 286,396 | |||||||
Net income | 199,017 -10.35% | 221,992 -26.88% | 303,609 -8.46% | |||||||
Dividends | (26,777) | (36,546) | (39,357) | |||||||
Dividend yield | 0.51% | 0.57% | 0.59% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 20,019 | 1,861 | 2,159 | |||||||
Long-term debt | 1,647 | 2,478 | 3,738 | |||||||
Deferred revenue | 24,945 | 13,968 | ||||||||
Other long-term liabilities | 22,413 | 1 | 1 | |||||||
Net debt | (1,323,712) | (1,056,462) | (901,965) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 197,906 | 179,369 | 178,431 | |||||||
CAPEX | (137,316) | |||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | (8,009) | |||||||||
FCF | 275,587 | 201,694 | 277,948 | |||||||
Balance | ||||||||||
Cash | 1,158,658 | 1,060,801 | 907,862 | |||||||
Long term investments | 186,720 | |||||||||
Excess cash | 1,270,654 | 994,046 | 842,895 | |||||||
Stockholders' equity | 1,697,385 | 1,593,580 | 1,407,196 | |||||||
Invested Capital | 909,860 | 989,741 | 933,398 | |||||||
ROIC | 33.48% | 24.50% | 30.21% | |||||||
ROCE | 15.29% | 12.67% | 18.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 140,153 | 140,560 | 140,560 | |||||||
Price | 37.58 -17.08% | 45.32 -4.81% | 47.61 -47.59% | |||||||
Market cap | 5,266,935 -17.32% | 6,370,179 -4.81% | 6,692,062 -47.59% | |||||||
EV | 3,945,303 | 5,315,695 | 5,791,218 | |||||||
EBITDA | 371,497 | 284,837 | 340,287 | |||||||
EV/EBITDA | 10.62 | 18.66 | 17.02 | |||||||
Interest | 1,905 | 226 | 334 | |||||||
Interest/NOPBT | 0.57% | 0.09% | 0.10% |