Loading...
XSHG603730
Market cap2.14bUSD
Dec 25, Last price  
9.44CNY
1D
1.94%
1Q
-2.48%
IPO
-23.92%
Name

Shanghai Daimay Automotive Interior Co Ltd

Chart & Performance

D1W1MN
XSHG:603730 chart
P/E
23.86
P/S
2.66
EPS
0.40
Div Yield, %
3.02%
Shrs. gr., 5y
5.01%
Rev. gr., 5y
6.52%
Revenues
5.86b
+13.90%
1,252,655,1011,400,091,8711,712,586,4131,996,327,3062,324,622,3082,743,416,3393,246,972,2414,273,379,2134,817,888,4813,950,110,0054,208,711,7935,145,797,0585,861,303,565
Net income
654m
+14.77%
175,294,887142,947,717195,845,425227,860,943317,256,751444,510,148581,775,435558,125,482625,332,505393,149,833416,068,688569,811,537653,978,430
CFO
624m
+155.44%
86,392,969113,955,259243,666,177218,486,494349,071,725322,601,838406,071,395720,902,720439,337,819764,838,02674,962,824244,447,608624,421,448
Dividend
Jun 03, 20240.52 CNY/sh
Earnings
May 20, 2025

Profile

Shanghai Daimay Automotive Interior Co., Ltd researches, develops, produces, and sells passenger car components for OEMs and auto makers in China and internationally. The company offers sun visors, seats and headrests, steering wheels, and roof consoles. Its products include rare vanities, EPP parts, arm rests, gear knobs, seating assemblies, reading and dome lamps, overhead consoles, rear and front headrests, PU steering wheels, leather wrapping steering wheels, wood trim steering wheels, heavy truck visors, unlit and lit vanity visors, and multi-function visors. The company was founded in 2001 and is based in Shanghai, China. Shanghai Daimay Automotive Interior Co., Ltd is a subsidiary of Zhejiang Zhoushan Daimei Investment Co., Ltd.
URL
http://www.daimay.com/
IPO date
Jul 28, 2017
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
5,861,304
13.90%
5,145,797
22.27%
4,208,712
6.55%
Cost of revenue
4,736,673
4,341,752
3,497,535
Unusual Expense (Income)
NOPBT
1,124,630
804,045
711,177
NOPBT Margin
19.19%
15.63%
16.90%
Operating Taxes
146,312
20,553
39,811
Tax Rate
13.01%
2.56%
5.60%
NOPAT
978,318
783,492
671,366
Net income
653,978
14.77%
569,812
36.95%
416,069
5.83%
Dividends
(470,870)
(362,820)
(289,766)
Dividend yield
1.95%
2.40%
1.72%
Proceeds from repurchase of equity
(1,870)
BB yield
0.01%
Debt
Debt current
500,000
304,392
261,544
Long-term debt
873,844
15,272
7,835
Deferred revenue
159,430
174,585
186,272
Other long-term liabilities
1
1
Net debt
59,527
(239,809)
(626,278)
Cash flow
Cash from operating activities
624,421
244,448
74,963
CAPEX
(395,101)
Cash from investing activities
(549,573)
9,316
218,490
Cash from financing activities
578,703
FCF
275,138
230,450
617,341
Balance
Cash
1,256,872
498,739
831,104
Long term investments
57,445
60,734
64,554
Excess cash
1,021,252
302,183
685,222
Stockholders' equity
4,438,106
3,900,954
3,406,307
Invested Capital
5,019,993
4,342,564
3,676,240
ROIC
20.90%
19.54%
18.35%
ROCE
18.50%
17.12%
16.11%
EV
Common stock shares outstanding
1,667,037
1,271,349
1,271,349
Price
14.49
21.65%
11.91
-10.36%
13.29
2.10%
Market cap
24,155,359
59.51%
15,143,176
-10.36%
16,893,365
2.10%
EV
24,214,886
14,903,367
16,267,086
EBITDA
1,298,481
961,406
866,328
EV/EBITDA
18.65
15.50
18.78
Interest
34,224
8,313
9,385
Interest/NOPBT
3.04%
1.03%
1.32%