XSHG688012
Market cap16bUSD
Dec 20, Last price
196.85CNY
1D
1.01%
1Q
63.35%
IPO
136.37%
Name
Advanced Micro-Fabrication Equipment Inc China
Chart & Performance
P/E
68.60
P/S
19.60
EPS
2.87
Div Yield, %
0.11%
Shrs. gr., 5y
6.42%
Rev. gr., 5y
30.70%
Revenues
6.26b
+32.15%
Net income
1.79b
+52.67%
CFO
-98m
L
Dividend
May 31, 20240.3 CNY/sh
Earnings
Apr 17, 2025
Profile
Advanced Micro-Fabrication Equipment Inc. China engages in the research and development, manufacture, and sale of high-end semiconductor equipment and pan-semiconductor equipment in China. It offers etching equipment that is used in the etching of dielectric materials such as silicon oxide, silicon nitride, and low-k film in the manufacture of integrated circuits; inductive plasma etching equipment and deep silicon etching equipment, which is used in the etching of monocrystalline silicon, polycrystalline silicon, and various dielectric materials in integrated circuit manufacturing; and MOCVD equipment that is used in the etching of through holes and trenches, such as CMOS image sensors, MEMS chips, 2.5D chips, 3D chips, etc. The company also provides accessories and services to the downstream integrated circuit, LED epitaxial wafer, advanced packaging, MEMS, and other semiconductor product manufacturing companies. Advanced Micro-Fabrication Equipment Inc. China was founded in 2004 and is headquartered in Shanghai, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 6,263,514 32.15% | 4,739,831 52.50% | 3,108,135 36.72% | |||||
Cost of revenue | 4,910,576 | 3,687,194 | 2,551,740 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 1,352,937 | 1,052,637 | 556,394 | |||||
NOPBT Margin | 21.60% | 22.21% | 17.90% | |||||
Operating Taxes | 226,404 | 90,651 | 121,545 | |||||
Tax Rate | 16.73% | 8.61% | 21.85% | |||||
NOPAT | 1,126,533 | 961,987 | 434,849 | |||||
Net income | 1,785,908 52.67% | 1,169,792 15.66% | 1,011,424 105.49% | |||||
Dividends | (137,590) | (3,300) | ||||||
Dividend yield | 0.14% | 0.01% | ||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 509,815 | 12,476 | 12,236 | |||||
Long-term debt | 33,578 | 522,792 | 8,884 | |||||
Deferred revenue | 21,017 | 50,043 | 145,884 | |||||
Other long-term liabilities | 17,576 | 21,487 | 14,341 | |||||
Net debt | (10,638,249) | (9,730,046) | (11,148,350) | |||||
| Cash flow | ||||||||
Cash from operating activities | (98,083) | 617,523 | 1,016,256 | |||||
CAPEX | (870,446) | |||||||
Cash from investing activities | 1,827,329 | |||||||
Cash from financing activities | 222,596 | 481,638 | 8,285,651 | |||||
FCF | (3,055,377) | (237,143) | 321,230 | |||||
| Balance | ||||||||
Cash | 8,959,334 | 10,265,314 | 11,169,470 | |||||
Long term investments | 2,222,308 | |||||||
Excess cash | 10,868,466 | 10,028,323 | 11,014,063 | |||||
Stockholders' equity | 4,186,950 | 3,507,061 | 1,963,330 | |||||
Invested Capital | 14,201,352 | 12,479,453 | 12,133,433 | |||||
ROIC | 8.44% | 7.82% | 5.45% | |||||
ROCE | 7.35% | 6.56% | 3.93% | |||||
| EV | ||||||||
Common stock shares outstanding | 620,107 | 616,244 | 574,673 | |||||
Price | 153.60 56.72% | 98.01 -22.58% | 126.60 -19.66% | |||||
Market cap | 95,248,425 57.70% | 60,398,121 -16.98% | 72,753,543 -13.69% | |||||
EV | 84,607,158 | 50,668,075 | 61,605,374 | |||||
EBITDA | 1,526,756 | 1,183,041 | 659,223 | |||||
EV/EBITDA | 55.42 | 42.83 | 93.45 | |||||
Interest | 18,439 | 4,693 | 650 | |||||
Interest/NOPBT | 1.36% | 0.45% | 0.12% | |||||