Loading...
XSHG603829
Market cap311mUSD
Dec 27, Last price  
14.20CNY
1D
1.50%
1Q
2.45%
IPO
24.02%
Name

Jiangsu Luokai Mechanical & Electrical Co Ltd

Chart & Performance

D1W1MN
XSHG:603829 chart
P/E
20.85
P/S
1.16
EPS
0.68
Div Yield, %
1.72%
Shrs. gr., 5y
0.23%
Rev. gr., 5y
28.52%
Revenues
1.96b
+22.06%
424,886,333427,121,165432,378,101442,857,944486,134,754560,128,560614,338,989879,563,1521,282,747,9241,609,325,6021,964,287,071
Net income
109m
-1.67%
36,239,13241,380,89543,273,48552,205,77953,652,22060,178,97148,279,63363,907,10774,299,338110,800,390108,948,843
CFO
218m
+269.82%
51,762,40031,731,71732,903,46825,046,97856,693,25123,271,08342,863,522018,205,01358,871,793217,719,550
Dividend
Jun 28, 20240.1 CNY/sh
Earnings
May 16, 2025

Profile

Jiangsu Luokai Mechanical & Electrical Co., Ltd. engages in the research, development, production, and sale of key apparatus on high and low voltage electrical distribution equipment in China. The company offers low and medium voltage mechanisms, cassettes, main shafts, and load switches; and electromagnets, auxiliary and transfer switches, auxiliary alarms, release products, motor operators, and mid voltage contact products. It also exports its products to the United States, France, Italy, Holland, India, and other countries. The company was founded in 1970 and is based in Changzhou, China.
URL
https://www.lk-jd.com/
IPO date
Oct 17, 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
1,964,287
22.06%
1,609,326
25.46%
1,282,748
45.84%
Cost of revenue
1,710,314
1,411,066
1,115,270
Unusual Expense (Income)
NOPBT
253,973
198,260
167,478
NOPBT Margin
12.93%
12.32%
13.06%
Operating Taxes
14,138
8,060
9,753
Tax Rate
5.57%
4.07%
5.82%
NOPAT
239,835
190,199
157,725
Net income
108,949
-1.67%
110,800
49.13%
74,299
16.26%
Dividends
(39,032)
(16,000)
(16,000)
Dividend yield
1.49%
0.95%
0.82%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
297,956
247,386
217,233
Long-term debt
53,513
92,511
85,223
Deferred revenue
47,318
44,555
46,236
Other long-term liabilities
1
1
1
Net debt
111,119
104,119
107,533
Cash flow
Cash from operating activities
217,720
58,872
18,205
CAPEX
(66,754)
Cash from investing activities
(68,422)
Cash from financing activities
(91,330)
36,047
FCF
142,768
7,190
(86,149)
Balance
Cash
203,745
134,184
167,200
Long term investments
36,604
101,595
27,723
Excess cash
142,135
155,313
130,786
Stockholders' equity
880,215
697,452
579,561
Invested Capital
1,418,521
1,232,528
1,114,561
ROIC
18.09%
16.21%
16.69%
ROCE
16.18%
14.22%
13.38%
EV
Common stock shares outstanding
160,219
160,000
160,000
Price
16.33
55.08%
10.53
-13.19%
12.13
10.57%
Market cap
2,616,374
55.29%
1,684,800
-13.19%
1,940,800
10.57%
EV
3,003,189
1,974,800
2,177,888
EBITDA
310,738
246,154
200,602
EV/EBITDA
9.66
8.02
10.86
Interest
14,745
15,365
11,453
Interest/NOPBT
5.81%
7.75%
6.84%