Loading...
XSHG688138
Market cap893mUSD
Dec 24, Last price  
24.60CNY
1D
2.03%
1Q
44.11%
IPO
51.01%
Name

Shenzhen Qingyi Photomask Ltd

Chart & Performance

D1W1MN
XSHG:688138 chart
P/E
48.71
P/S
7.06
EPS
0.51
Div Yield, %
0.61%
Shrs. gr., 5y
5.78%
Rev. gr., 5y
17.80%
Revenues
924m
+21.26%
258,546,747269,233,655317,106,369334,092,254314,663,246319,383,652407,364,436479,650,905487,192,557543,912,423762,153,955924,162,219
Net income
134m
+35.18%
22,219,76437,645,36955,437,58055,722,46845,735,95438,657,97062,654,77170,284,08176,290,28444,525,81399,031,622133,867,215
CFO
195m
+44.19%
61,706,27463,243,04577,077,01582,438,28997,236,69795,532,80399,570,474102,685,252186,964,489194,179,867134,935,822194,561,868
Dividend
Jun 28, 20240.16 CNY/sh
Earnings
May 22, 2025

Profile

Shenzhen Qingyi Photomask Limited engages in the research, design, production, and sales of high precision masks in China. It offers photomasks; TFT, touch panels, IC bumping, IC, and copy masks; liquid relief and dry plates, and films; and CMM coordinate measuring machines, LMM seam width measuring machines, TFT laser repair machines, LCVD repair equipment, and PDP barrier repair equipment. The company was founded in 1997 and is based in Shenzhen, China.
URL
http://www.supermask.com/
IPO date
Nov 20, 2019
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
924,162
21.26%
762,154
40.12%
543,912
11.64%
Cost of revenue
751,057
641,875
470,283
Unusual Expense (Income)
NOPBT
173,106
120,279
73,630
NOPBT Margin
18.73%
15.78%
13.54%
Operating Taxes
16,784
1,440
8,988
Tax Rate
9.70%
1.20%
12.21%
NOPAT
156,321
118,839
64,642
Net income
133,867
35.18%
99,032
122.41%
44,526
-41.64%
Dividends
(39,501)
(16,008)
(24,012)
Dividend yield
0.65%
0.33%
0.47%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
298,316
89,408
29,022
Long-term debt
77,899
79,412
80,029
Deferred revenue
115,443
96,463
70,522
Other long-term liabilities
(79,260)
(79,950)
Net debt
33,332
(55,298)
(45,814)
Cash flow
Cash from operating activities
194,562
134,936
194,180
CAPEX
(242,768)
Cash from investing activities
(219,582)
Cash from financing activities
167,708
37,577
38,618
FCF
(6,790)
37,879
(131,360)
Balance
Cash
342,883
224,118
154,865
Long term investments
1
1
2
Excess cash
296,675
186,010
127,669
Stockholders' equity
901,501
799,650
716,626
Invested Capital
1,578,547
1,276,536
1,162,950
ROIC
10.95%
9.74%
5.83%
ROCE
9.23%
7.80%
5.37%
EV
Common stock shares outstanding
267,734
266,800
266,800
Price
22.62
24.29%
18.20
-5.31%
19.22
-16.72%
Market cap
6,056,153
24.72%
4,855,760
-5.31%
5,127,896
-16.72%
EV
6,089,485
4,800,462
5,082,082
EBITDA
291,312
230,595
148,025
EV/EBITDA
20.90
20.82
34.33
Interest
5,434
5,860
4,684
Interest/NOPBT
3.14%
4.87%
6.36%