XSHG603489
Market cap673mUSD
Jan 10, Last price
21.00CNY
1D
-4.55%
1Q
7.80%
IPO
-57.27%
Name
Bafang Electric Suzhou Co Ltd
Chart & Performance
Profile
Bafang Electric (Suzhou) Co., Ltd. manufactures e-mobility components and systems for e-bikes and electric scooters in Europe, China, and the United States. It offers mid, front, rear, BBS, e-kickboard, and e-tricycle drive systems; front, mid, rear, and complete wheel motors; LED and LCD human-machine interface products; carrier and frame downtube batteries, as well as chargers and Bluetooth; speed detection and pedal sensor products; sine and square wave controllers; and bus, light, power, and motor extension cables. The company also provides various accessories, such as bash guards, carriers, throttles, e-brakes, chain wheels, cranks, fixation parts, handle lock nuts, chain cases, and motor covers. Bafang Electric (Suzhou) Co., Ltd. was founded in 2003 and is headquartered in Suzhou, 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 | 1,647,723 -42.18% | 2,849,964 7.66% | |||||||
Cost of revenue | 1,396,944 | 2,180,684 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 250,778 | 669,280 | |||||||
NOPBT Margin | 15.22% | 23.48% | |||||||
Operating Taxes | 13,381 | 78,785 | |||||||
Tax Rate | 5.34% | 11.77% | |||||||
NOPAT | 237,398 | 590,495 | |||||||
Net income | 127,857 -75.03% | 512,093 -15.58% | |||||||
Dividends | (239,406) | (240,468) | |||||||
Dividend yield | 1.85% | 1.87% | |||||||
Proceeds from repurchase of equity | (7,836) | 11,666 | |||||||
BB yield | 0.06% | -0.09% | |||||||
Debt | |||||||||
Debt current | 2,490 | 5,538 | |||||||
Long-term debt | 17,388 | 21,398 | |||||||
Deferred revenue | 1,818 | ||||||||
Other long-term liabilities | 1,604 | 1 | |||||||
Net debt | (1,523,426) | (1,548,292) | |||||||
Cash flow | |||||||||
Cash from operating activities | 458,405 | 350,804 | |||||||
CAPEX | (287,183) | ||||||||
Cash from investing activities | (103,211) | ||||||||
Cash from financing activities | (250,957) | ||||||||
FCF | 302,798 | 277,895 | |||||||
Balance | |||||||||
Cash | 1,543,304 | 1,575,228 | |||||||
Long term investments | 2 | 2 | |||||||
Excess cash | 1,460,918 | 1,432,730 | |||||||
Stockholders' equity | 1,476,457 | 1,535,324 | |||||||
Invested Capital | 1,303,694 | 1,412,888 | |||||||
ROIC | 17.48% | 42.21% | |||||||
ROCE | 9.07% | 23.52% | |||||||
EV | |||||||||
Common stock shares outstanding | 235,527 | 168,416 | |||||||
Price | 54.95 -28.09% | 76.42 -52.58% | |||||||
Market cap | 12,942,191 0.56% | 12,870,363 -52.58% | |||||||
EV | 11,418,765 | 11,322,071 | |||||||
EBITDA | 293,475 | 712,343 | |||||||
EV/EBITDA | 38.91 | 15.89 | |||||||
Interest | 1,210 | 31,157 | |||||||
Interest/NOPBT | 0.48% | 4.66% |