XSHG688333
Market cap1.45bUSD
Jan 15, Last price
39.00CNY
1D
-3.01%
1Q
-18.87%
IPO
33.17%
Name
XiAn Bright Laser Technologies Co Ltd
Chart & Performance
P/E
74.85
P/S
8.60
EPS
0.52
Div Yield, %
0.31%
Shrs. gr., 5y
14.07%
Rev. gr., 5y
33.42%
Revenues
1.23b
+34.24%
Net income
142m
+78.11%
CFO
-131m
Dividend
May 14, 20240.2044 CNY/sh
Earnings
Apr 22, 2025
Profile
Xi'an Bright Laser Technologies Co.,Ltd. provides metal additive manufacturing and repairing solutions. The company offers customized products, equipment, raw materials, software, and 3D printing and other technical services. It serves various industries, including aerospace, national defense, energy, medical, mold, automobile, and others. The company was founded in 2011 and is headquartered in Xi'an, 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 | 1,232,387 34.24% | 918,079 66.32% | ||||||
Cost of revenue | 982,061 | 839,046 | ||||||
Unusual Expense (Income) | ||||||||
NOPBT | 250,326 | 79,032 | ||||||
NOPBT Margin | 20.31% | 8.61% | ||||||
Operating Taxes | (6,362) | |||||||
Tax Rate | ||||||||
NOPAT | 256,688 | 79,032 | ||||||
Net income | 141,594 78.11% | 79,499 | ||||||
Dividends | (33,127) | (10,956) | ||||||
Dividend yield | 0.13% | 0.07% | ||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 656,250 | 432,687 | ||||||
Long-term debt | 190,598 | 119,135 | ||||||
Deferred revenue | 83,137 | |||||||
Other long-term liabilities | 208,492 | 126,079 | ||||||
Net debt | (2,339,745) | 259,707 | ||||||
| Cash flow | ||||||||
Cash from operating activities | (130,639) | |||||||
CAPEX | (270,841) | |||||||
Cash from investing activities | (240,770) | |||||||
Cash from financing activities | 3,270,481 | 389,778 | ||||||
FCF | (359,270) | (344,028) | ||||||
| Balance | ||||||||
Cash | 3,160,720 | 292,115 | ||||||
Long term investments | 25,874 | |||||||
Excess cash | 3,124,974 | 246,212 | ||||||
Stockholders' equity | 537,133 | 633,651 | ||||||
Invested Capital | 5,280,281 | 2,020,291 | ||||||
ROIC | 7.03% | 4.50% | ||||||
ROCE | 4.29% | 3.46% | ||||||
| EV | ||||||||
Common stock shares outstanding | 227,862 | 163,674 | ||||||
Price | 115.90 13.67% | 101.96 -6.17% | ||||||
Market cap | 26,409,232 58.24% | 16,688,903 -3.02% | ||||||
EV | 24,069,486 | 16,948,610 | ||||||
EBITDA | 366,806 | 153,600 | ||||||
EV/EBITDA | 65.62 | 110.34 | ||||||
Interest | 24,723 | 12,766 | ||||||
Interest/NOPBT | 9.88% | 16.15% | ||||||