XSHG603690
Market cap1.40bUSD
Dec 26, Last price
26.67CNY
1D
2.07%
1Q
30.42%
IPO
1,068.03%
Name
PNC Process Systems Co Ltd
Chart & Performance
Profile
PNC Process Systems Co., Ltd. engages in the research and development, production, sale, and technical servicing of high-purity process systems and semiconductor equipment related to gas chemicals for use in semiconductor, microelectronics, biomedical, photovoltaic, fiber optic, TFT-LCD, LED, and other fields. Its products include special gas delivery systems, process media recovery and treatment systems, digital production systems, gas supply equipment, bulk gas supply system, distribution cabinets/disk VMB/VMP, gas supply cabinets, chemical blending cabinets, wet equipment, and biopharmaceutical systems and equipment. The company was founded in 2000 and is based in Shanghai, 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 | 3,151,026 3.33% | 3,049,525 46.32% | 2,084,098 49.18% | |||||||
Cost of revenue | 2,510,387 | 2,394,253 | 1,639,067 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 640,639 | 655,272 | 445,031 | |||||||
NOPBT Margin | 20.33% | 21.49% | 21.35% | |||||||
Operating Taxes | 83,070 | 12,702 | 90,418 | |||||||
Tax Rate | 12.97% | 1.94% | 20.32% | |||||||
NOPAT | 557,569 | 642,570 | 354,613 | |||||||
Net income | 377,277 33.58% | 282,442 0.24% | 281,764 8.12% | |||||||
Dividends | (197,755) | (58,374) | ||||||||
Dividend yield | 2.16% | 0.38% | ||||||||
Proceeds from repurchase of equity | (39,002) | (791) | (1,955) | |||||||
BB yield | 0.43% | 0.01% | 0.01% | |||||||
Debt | ||||||||||
Debt current | 2,735,114 | 2,261,394 | 1,539,167 | |||||||
Long-term debt | 1,476,124 | 812,962 | 656,936 | |||||||
Deferred revenue | 198,849 | 168,119 | 176,241 | |||||||
Other long-term liabilities | 284,521 | 166,600 | 26,517 | |||||||
Net debt | 2,493,466 | 947,476 | 137,792 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (811,240) | |||||||||
CAPEX | (648,639) | |||||||||
Cash from investing activities | (477,523) | |||||||||
Cash from financing activities | 1,085,330 | 914,729 | 906,059 | |||||||
FCF | (1,115,453) | (1,037,726) | (536,091) | |||||||
Balance | ||||||||||
Cash | 886,629 | 1,034,521 | 1,519,390 | |||||||
Long term investments | 831,144 | 1,092,359 | 538,921 | |||||||
Excess cash | 1,560,221 | 1,974,404 | 1,954,106 | |||||||
Stockholders' equity | 2,001,366 | 1,642,242 | 1,306,975 | |||||||
Invested Capital | 8,182,200 | 6,323,747 | 5,230,248 | |||||||
ROIC | 7.69% | 11.12% | 7.48% | |||||||
ROCE | 6.52% | 8.16% | 6.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 356,595 | 381,678 | 380,334 | |||||||
Price | 25.70 -18.50% | 31.53 -21.41% | 40.13 22.46% | |||||||
Market cap | 9,164,487 -23.86% | 12,035,592 -21.13% | 15,260,916 47.00% | |||||||
EV | 11,834,032 | 13,232,195 | 15,622,937 | |||||||
EBITDA | 820,312 | 782,309 | 516,892 | |||||||
EV/EBITDA | 14.43 | 16.91 | 30.22 | |||||||
Interest | 16,513 | 112,952 | 76,981 | |||||||
Interest/NOPBT | 2.58% | 17.24% | 17.30% |