XSHG688101
Market cap610mUSD
Dec 27, Last price
13.50CNY
1D
0.67%
1Q
8.00%
IPO
-41.43%
Name
Suntar Environmental Technology Co Ltd
Chart & Performance
Profile
Suntar Environmental Technology Co., Ltd. provides industrial membrane separation solutions in China. It offers It offers ceramic, spiral, and PP/PE membrane separation; and flow-cel membrane, solvent recovery, membrane bioreactor, and continuous chromatography separation and ion exchange technologies. The company also provides ceramic, spiral wound, hollow fiber, and spiral membranes, as well as lab equipment and IMBRs. It serves customers in biological, chemical engineering, pharmaceutical, and food and beverage industries. The company was founded in 2005 and is based in Xiamen, 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 | 1,450,529 15.20% | 1,259,161 9.42% | 1,150,709 31.29% | |||||||
Cost of revenue | 1,077,595 | 984,503 | 877,156 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 372,934 | 274,657 | 273,553 | |||||||
NOPBT Margin | 25.71% | 21.81% | 23.77% | |||||||
Operating Taxes | 34,604 | 32,167 | 24,026 | |||||||
Tax Rate | 9.28% | 11.71% | 8.78% | |||||||
NOPAT | 338,330 | 242,491 | 249,526 | |||||||
Net income | 253,941 16.55% | 217,882 -11.83% | 247,122 11.41% | |||||||
Dividends | (3,987) | (76,792) | (66,776) | |||||||
Dividend yield | 0.09% | 1.79% | 1.00% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 29,184 | 14,904 | 12,601 | |||||||
Long-term debt | 111,758 | 99,533 | 103,086 | |||||||
Deferred revenue | 86,431 | 89,301 | ||||||||
Other long-term liabilities | 350,567 | 210,966 | 177,654 | |||||||
Net debt | (928,231) | (1,638,067) | (1,461,031) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 244,616 | 247,329 | 221,133 | |||||||
CAPEX | (141,595) | |||||||||
Cash from investing activities | (906,437) | |||||||||
Cash from financing activities | (21,889) | 4,698 | ||||||||
FCF | 145,012 | 181,001 | 123,405 | |||||||
Balance | ||||||||||
Cash | 1,458,543 | 1,360,139 | 1,481,835 | |||||||
Long term investments | (389,370) | 392,364 | 94,884 | |||||||
Excess cash | 996,647 | 1,689,546 | 1,519,183 | |||||||
Stockholders' equity | 2,389,218 | 2,126,277 | 1,979,870 | |||||||
Invested Capital | 3,337,330 | 2,264,968 | 2,288,367 | |||||||
ROIC | 12.08% | 10.65% | 11.12% | |||||||
ROCE | 8.60% | 6.94% | 7.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 334,132 | 332,012 | 333,880 | |||||||
Price | 13.46 4.10% | 12.93 -35.67% | 20.10 18.44% | |||||||
Market cap | 4,497,421 4.76% | 4,292,916 -36.03% | 6,710,988 18.44% | |||||||
EV | 3,624,581 | 2,704,333 | 5,294,144 | |||||||
EBITDA | 458,023 | 346,238 | 331,332 | |||||||
EV/EBITDA | 7.91 | 7.81 | 15.98 | |||||||
Interest | 33,176 | |||||||||
Interest/NOPBT | 8.90% |