XSHG603617
Market cap337mUSD
Dec 24, Last price
7.14CNY
1D
7.69%
1Q
33.96%
IPO
38.46%
Name
JUNHE PUMPS HOLDING CO LTD
Chart & Performance
Profile
Junhe Pumps Holding Co., Ltd. engages in the research and development, manufacture, and sale of household water pumps in China. The company offers submersible, garden, deep well, fountain, and pool pumps, as well as accessories. It also exports its products to Europe, North America, South America, the Middle East, Oceania, and internationally. The company was founded in 1999 and is based in Ningbo, China. Junhe Pumps Holding Co., Ltd. is a subsidiary of Ningbo Junhe Investment Holdings Co., Ltd.
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 | 718,552 -4.67% | 753,770 -22.72% | 975,365 32.15% | |||||||
Cost of revenue | 667,695 | 651,412 | 822,272 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 50,857 | 102,358 | 153,094 | |||||||
NOPBT Margin | 7.08% | 13.58% | 15.70% | |||||||
Operating Taxes | 7,244 | 10,507 | 20,085 | |||||||
Tax Rate | 14.24% | 10.26% | 13.12% | |||||||
NOPAT | 43,613 | 91,851 | 133,008 | |||||||
Net income | 36,619 -31.97% | 53,827 -41.73% | 92,367 -5.08% | |||||||
Dividends | (11,732) | (39,127) | (59,838) | |||||||
Dividend yield | 0.35% | 1.19% | 2.32% | |||||||
Proceeds from repurchase of equity | (96,807) | |||||||||
BB yield | 2.87% | |||||||||
Debt | ||||||||||
Debt current | 420,809 | 722,523 | 359,604 | |||||||
Long-term debt | 180,335 | 183,499 | ||||||||
Deferred revenue | 21,681 | 2,350 | 181 | |||||||
Other long-term liabilities | (180,335) | |||||||||
Net debt | (381,517) | (29,806) | (257,486) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 183,596 | 110,422 | ||||||||
CAPEX | (142,859) | |||||||||
Cash from investing activities | 437,413 | |||||||||
Cash from financing activities | (241,310) | 184,052 | 613,127 | |||||||
FCF | 28,907 | 98,420 | (243,574) | |||||||
Balance | ||||||||||
Cash | 802,325 | 848,824 | 800,589 | |||||||
Long term investments | 4 | 83,841 | ||||||||
Excess cash | 766,398 | 894,976 | 751,821 | |||||||
Stockholders' equity | 818,257 | 811,933 | 689,796 | |||||||
Invested Capital | 1,082,243 | 1,210,106 | 1,106,570 | |||||||
ROIC | 3.81% | 7.93% | 15.61% | |||||||
ROCE | 2.75% | 4.65% | 8.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 366,192 | 358,844 | 293,894 | |||||||
Price | 9.20 0.11% | 9.19 4.86% | 8.76 23.19% | |||||||
Market cap | 3,368,965 2.16% | 3,297,777 28.03% | 2,575,770 22.25% | |||||||
EV | 3,047,379 | 3,273,059 | 2,318,284 | |||||||
EBITDA | 107,446 | 155,210 | 183,868 | |||||||
EV/EBITDA | 28.36 | 21.09 | 12.61 | |||||||
Interest | 15,797 | 32,941 | 18,259 | |||||||
Interest/NOPBT | 31.06% | 32.18% | 11.93% |