XSHG603917
Market cap357mUSD
Dec 26, Last price
12.79CNY
1D
1.83%
1Q
12.39%
IPO
-44.97%
Name
Ningbo Heli Technology Co Ltd
Chart & Performance
Profile
Ningbo Heli Technology Co., Ltd. designs, develops, manufactures, and sells casting molds in China and internationally. It offers die-casting molds, gravity low pressure casting molds, gravity casting molds, molding lines, hot and cold core box molds, and hot forming stamping molds. The company also develops and manufactures aluminum alloy materials. The company was formerly known as Ningbo Heli Mould Technology Co., Ltd. and changed its name to Ningbo Heli Technology Co., Ltd. in June 2021. Ningbo Heli Technology Co., Ltd. is based in Ningbo, 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 | 672,150 -1.93% | 685,389 -2.65% | 704,057 16.55% | |||||||
Cost of revenue | 569,185 | 574,525 | 596,750 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 102,965 | 110,864 | 107,307 | |||||||
NOPBT Margin | 15.32% | 16.18% | 15.24% | |||||||
Operating Taxes | 5,874 | 5,403 | 6,605 | |||||||
Tax Rate | 5.70% | 4.87% | 6.16% | |||||||
NOPAT | 97,091 | 105,461 | 100,702 | |||||||
Net income | 43,671 -25.90% | 58,934 -9.20% | 64,902 -22.98% | |||||||
Dividends | (21,290) | (20,384) | (31,360) | |||||||
Dividend yield | 0.77% | 0.55% | 0.84% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 20,018 | 22,480 | 50,489 | |||||||
Long-term debt | 5,067 | 1,458 | 2,916 | |||||||
Deferred revenue | 62,320 | 71,865 | ||||||||
Other long-term liabilities | 83,571 | 37,447 | 19,709 | |||||||
Net debt | (107,157) | (106,010) | (5,403) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 82,172 | 138,170 | 107,595 | |||||||
CAPEX | (67,121) | |||||||||
Cash from investing activities | (57,042) | |||||||||
Cash from financing activities | (22,925) | |||||||||
FCF | 59,004 | 165,133 | 112,204 | |||||||
Balance | ||||||||||
Cash | 122,225 | 129,947 | 58,368 | |||||||
Long term investments | 10,017 | 440 | ||||||||
Excess cash | 98,634 | 95,678 | 23,606 | |||||||
Stockholders' equity | 774,100 | 850,850 | 811,602 | |||||||
Invested Capital | 1,156,094 | 1,087,543 | 1,145,470 | |||||||
ROIC | 8.65% | 9.45% | 8.86% | |||||||
ROCE | 8.21% | 9.37% | 9.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 155,967 | 156,800 | 156,800 | |||||||
Price | 17.76 -24.90% | 23.65 -0.63% | 23.80 143.35% | |||||||
Market cap | 2,769,976 -25.30% | 3,708,320 -0.63% | 3,731,840 143.35% | |||||||
EV | 2,662,820 | 3,602,310 | 3,726,436 | |||||||
EBITDA | 169,220 | 176,483 | 172,278 | |||||||
EV/EBITDA | 15.74 | 20.41 | 21.63 | |||||||
Interest | 974 | 1,765 | 2,298 | |||||||
Interest/NOPBT | 0.95% | 1.59% | 2.14% |