XSHG603528
Market cap684mUSD
Jan 10, Last price
7.15CNY
1D
-3.77%
1Q
3.92%
Jan 2017
-78.11%
IPO
-4.54%
Name
Duolun Technology Corp Ltd
Chart & Performance
Profile
DuoLun Technology Corporation Ltd. develops motor vehicle driver intelligent training, examination, and application systems in China. It offers smart driving test, wisdom driving, smart transportation, smart security, smart public security, and traffic safety solutions. The company was formerly known as Nanjing DuoLun Technology Corporation Ltd. and changed its name to DuoLun Technology Corporation Ltd. in October 2017. DuoLun Technology Corporation Ltd. was founded in 1995 and is based in Nanjing, 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 | 531,425 -28.17% | 739,837 3.52% | |||||||
Cost of revenue | 561,771 | 568,249 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (30,345) | 171,587 | |||||||
NOPBT Margin | 23.19% | ||||||||
Operating Taxes | 22,817 | 4,937 | |||||||
Tax Rate | 2.88% | ||||||||
NOPAT | (53,162) | 166,651 | |||||||
Net income | (231,913) -555.00% | 50,970 | |||||||
Dividends | (43,690) | ||||||||
Dividend yield | 0.68% | ||||||||
Proceeds from repurchase of equity | (11,439) | ||||||||
BB yield | 0.28% | ||||||||
Debt | |||||||||
Debt current | 42,604 | ||||||||
Long-term debt | 140,299 | 792,185 | |||||||
Deferred revenue | 12,724 | ||||||||
Other long-term liabilities | 18,061 | 6,534 | |||||||
Net debt | (1,124,560) | (292,139) | |||||||
Cash flow | |||||||||
Cash from operating activities | 64,325 | 195,803 | |||||||
CAPEX | (25,835) | ||||||||
Cash from investing activities | 190,143 | ||||||||
Cash from financing activities | (99,973) | ||||||||
FCF | 135,174 | 226,111 | |||||||
Balance | |||||||||
Cash | 1,109,435 | 1,126,929 | |||||||
Long term investments | 155,424 | ||||||||
Excess cash | 1,238,287 | 1,089,937 | |||||||
Stockholders' equity | 1,038,214 | 1,552,559 | |||||||
Invested Capital | 1,117,601 | 1,360,681 | |||||||
ROIC | 11.97% | ||||||||
ROCE | 6.99% | ||||||||
EV | |||||||||
Common stock shares outstanding | 705,930 | 624,118 | |||||||
Price | 9.08 40.78% | 6.45 -7.73% | |||||||
Market cap | 6,409,846 59.23% | 4,025,564 -7.72% | |||||||
EV | 5,377,003 | 3,835,017 | |||||||
EBITDA | 73,477 | 281,236 | |||||||
EV/EBITDA | 73.18 | 13.64 | |||||||
Interest | 40,954 | 45,452 | |||||||
Interest/NOPBT | 26.49% |