Loading...
XSHG603861
Market cap612mUSD
Dec 26, Last price  
9.18CNY
1D
0.66%
1Q
10.47%
Jan 2017
-70.93%
IPO
-31.80%
Name

GuangZhou Baiyun Electric Equipment Co Ltd

Chart & Performance

D1W1MN
XSHG:603861 chart
P/E
40.79
P/S
1.03
EPS
0.23
Div Yield, %
1.89%
Shrs. gr., 5y
-0.19%
Rev. gr., 5y
10.95%
Revenues
4.33b
+24.97%
707,690,872715,246,261866,056,846940,346,1001,016,569,1341,063,814,6101,119,234,2621,263,877,5281,364,065,4911,513,674,0952,575,811,7422,860,963,4573,028,376,2593,512,769,5173,465,117,6224,330,476,160
Net income
110m
+341.96%
17,549,47795,781,592124,147,588135,159,786138,326,687133,286,572134,343,299172,162,141161,509,805154,953,117169,652,113159,239,33294,173,46044,229,30324,806,773109,636,960
CFO
-49m
L
0000121,650,803127,524,541103,142,139181,713,535168,906,446156,764,002031,374,609208,203,939139,213,771724,642,967-48,791,844
Dividend
Jul 04, 20240.084 CNY/sh
Earnings
May 15, 2025

Profile

Guangzhou Baiyun Electric Equipment Co., Ltd. researches, develops, manufactures, and sells power transmission and distribution equipment in China and internationally. The company offers capacitors, transformers, frequency converters, automatic control and intelligent components, and other products. It also provides high and low voltage GIS, medium and low voltage switchgears, ring main units, DC traction switchgears, distribution box series, intelligent compact bus systems, and medium and low voltage switches. In addition, the company offers integrated energy service systems, smart substation solution, smart distribution grids, rail transit power supply system equipment, data center solutions, intelligent water solutions, power quality management solutions, and tram power supply solutions. Its products are used in rail transit, grid, power generation, petroleum, paper, automotive, big data, nuclear power, municipal facilities, building, and other fields. Guangzhou Baiyun Electric Equipment Co., Ltd. was founded in 1989 and is based in Guangzhou, China.
URL
http://www.bydq.com/
IPO date
Mar 22, 2016
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
4,330,476
24.97%
3,465,118
-1.36%
3,512,770
16.00%
Cost of revenue
4,010,294
3,236,666
3,256,605
Unusual Expense (Income)
NOPBT
320,182
228,452
256,164
NOPBT Margin
7.39%
6.59%
7.29%
Operating Taxes
32,567
1,476
8,376
Tax Rate
10.17%
0.65%
3.27%
NOPAT
287,614
226,976
247,788
Net income
109,637
341.96%
24,807
-43.91%
44,229
-53.03%
Dividends
(84,358)
(16,988)
(29,160)
Dividend yield
1.97%
0.52%
0.59%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
357,759
747,035
799,989
Long-term debt
1,446,746
1,415,468
1,428,128
Deferred revenue
55,125
62,959
Other long-term liabilities
50,303
1
Net debt
(35,633)
1,491,763
506,289
Cash flow
Cash from operating activities
(48,792)
724,643
139,214
CAPEX
(224,914)
Cash from investing activities
68,329
Cash from financing activities
27,074
263,704
FCF
700,319
401,922
281,437
Balance
Cash
976,557
558,116
1,437,998
Long term investments
863,580
112,624
283,829
Excess cash
1,623,613
497,484
1,546,189
Stockholders' equity
2,713,801
2,621,615
2,661,571
Invested Capital
3,333,610
4,701,253
3,708,783
ROIC
7.16%
5.40%
6.94%
ROCE
6.43%
4.38%
4.86%
EV
Common stock shares outstanding
438,548
435,971
433,231
Price
9.78
30.92%
7.47
-34.19%
11.35
37.58%
Market cap
4,288,998
31.70%
3,256,700
-33.77%
4,917,170
34.81%
EV
4,468,648
4,970,279
5,664,377
EBITDA
444,651
321,219
346,363
EV/EBITDA
10.05
15.47
16.35
Interest
83,932
77,801
66,379
Interest/NOPBT
26.21%
34.06%
25.91%