Wus Printed Circuit (Kunshan) Co., Ltd.

SZSE

002463

Stock

Yield per half year: +6.43%
Dividend yield: 0.67%
Sector: Technology

Reporting Wus Printed Circuit (Kunshan) Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥						9.04	27.3					41.13	18.17	73.78
Выручка, млрд ¥			3.38	3.79	4.63	5.5	7.13	7.46	7.42	8.34	8.94	8.29	7.86	4.63
Чистая прибыль, млрд ¥			0.0055	0.1305	0.2035	0.5704	1.21	1.34	1.06	1.36	1.51	1.31	1.30	4.53
EV, млрд ¥						9.03						41.24	9.03	0.00
EBIT, млрд ¥			-0.0095	0.4902	0.2692	0.6166	1.3	1.39	1.05				0.9252	31.29
EBITDA, млрд ¥					0.5926	0.993	1.69	1.8	1.56	1.94		1.73	1.60	14.33
Баланс стоимость, млрд ¥		3.22	3.23	3.37	3.49	4.01	5.13	6.28	7.23	8.27	9.78		7.34	13.77
FCF, млрд ¥					-0.024	0.4814	0.6246	1.19	0.9068	0.6891	1.43		0.9681	18.02
Операционный денежный поток, млрд ¥		0.058	0.1324	0.3101	0.1548	0.7524	1.06	1.57	1.41	1.57	2.24		1.57	16.14
Операционная прибыль, млрд ¥	0.207		-0.0095	0.1653	0.3833	0.7226	1.45	1.57	1.27	1.63	1.78		1.54	4.19
Операционные расходы, млрд ¥			3.39	3.61	4.24	4.76	5.68	5.89	6.15	6.71	7.16		6.32	4.74
CAPEX, млрд ¥		0.8736	0.4816	0.2037	0.1785	0.271	0.4396	0.3747	0.5037	0.8767	0.8105		0.6010	13.02

	2018Q4	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	12.2	39.45													25.83	79.82
Выручка, млрд ¥					1.87	2.01	1.92	1.82	2.03	2.57	1.87	1.9	2.32	2.86	2.30	2.16
Чистая прибыль, млрд ¥					0.3053	0.2779	0.2496	0.2843	0.3877	0.44	0.2003	0.2923	0.4605	0.5595	0.3905	4.92
EBIT, млрд ¥			0.2416	0.2461	0.3853	0.1771	0.2748	0.2697	0.4554		0.2601	0.2901	0.6304		0.3811	18.51
EBITDA, млрд ¥			0.2586	0.3001	0.3544	0.3052	0.3007	0.3264	0.4576	0.5252	0.2552	0.355			0.3839	1.69
Баланс стоимость, млрд ¥					6.88	7.23	7.46	7.43	7.81	8.27	8.61	8.64	9.13	9.78	8.89	3.41
FCF, млрд ¥					0.2451	0.0734	0.1149	0.2323	0.0271	0.3148	0.4855	0.282	0.4277	0.2376	0.3495	-5.47
Операционный денежный поток, млрд ¥				0.4607	0.3788	0.2208	0.2671	0.473	0.3063	0.4495	0.4495	0.4495	0.6397		0.4589	15.87
Операционная прибыль, млрд ¥					0.3269	0.319	0.2911	0.3796	0.38	0.5762	0.2767	0.411	0.4845	0.6089	0.4715	1.11
Операционные расходы, млрд ¥					1.54	1.69	1.63	1.44	1.65	2	1.59	1.48	1.83	2.25	1.83	2.38
CAPEX, млрд ¥					0.1338	0.1474	0.1522	0.2407	0.2792	0.1674	0.1674	0.1674	0.2119	0.2853	0.1999	11.25

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2010	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥								0.2715	0.3159	0.4164	0.2799	0.6944	0.9338	1.19	1.29	2.1	2.29	1.24	24.77
Short Term Investments ¥							0.3678	0.0612	0.0026	0.0651	0.1307		0.7285	0.1637		0.0502		0.2276	-5.07
Long term investments ¥								0.0264	0.0224	0.146	0.1528	0.1228						0.0941	35.99
Total Receivables ¥							0.7736	0.8342	0.9232	1.36	1.77	2.29	1.69	1.97	2.24	2.69		2.18	3.27
Total Current Assets ¥								2	2.24	2.95	3.57	4.75	5	5.78	6.73	7.84		6.02	10.54
Чистые активы, млрд ¥					1.55	2.43	2.87	3.11	2.85	2.71	2.68	2.82	2.77	2.94				2.78	1.64
Активы, млрд ¥							5.45	5.44	5.32	5.99	6.6	8.24	9.56	11.65	12.5	16.04		11.60	14.25
Short Term Debt ¥									0.2287	0.5554	0.1667	0.5173						0.3670	22.64
Long Term Debt ¥	0.1059	0.288	0.2021	0.1704			0.2582			0.0984	0.099				0.078	0.8465		0.2760	26.80
Задолженность, млрд ¥							2.22	2.21	1.96	2.5	2.59	3.1	3.27	4.41	4.23	6.2		4.24	14.87
Чистый долг, млрд ¥										0.2374				0.3856	0.1914	0.1831		0.2494	-6.29
Долг, млрд ¥										0.6538	0.2656						2.4	0.4597	-36.26
Interest income ¥									0.0021	0.0028	0.0059	0.0156	0.0458	0.096	0.1358	0.1726		0.0932	61.73
Расходы на обслуживание долга ¥											0.0164	0.0152	0.0149	0.0191	0.0366	0.0878		0.0347	42.01
Чист. проц. доходы, млрд ¥									-0.0125	-0.0104	-0.0104	-0.000482	0.0307	0.0761	0.0981	0.0837		0.0576	-380.50
Себестоимость, млрд ¥							2.73	3.02	3.2	3.8	4.21	5.02	5.19	5.4	5.81	6.15		5.51	4.14
Товарно материальные запасы ¥							0.4547	0.5451	0.6917	0.742	1.04	1.39	1.43	1.84	1.79	1.75		1.64	4.71

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥													1.23	1.19	1.37	1.58	1.66	1.29	2.21	1.65	1.79	2.1	1.81	10.24
Short Term Investments ¥										0.7285	0.8129	1.16	0.3022	0.1637	0.1508				0.0805	0.0757	0.0503	0.0502	0.0815	-19.75
Long term investments ¥	0.1545	0.1543	0.1528	0.1329	0.13	0.1306	0.1228																0.1338	-4.28
Total Receivables ¥													1.96	2.11	2.06	1.89	1.95	2.42	1.83	1.98	2.15	2.69	2.21	2.14
Total Current Assets ¥													5.47	5.78	6.26	6.42	7.71	6.73	7.29	6.53	6.64	7.84	7.01	3.10
Чистые активы, млрд ¥										2.77	2.76	2.78	2.75	2.94	2.9	3.16	3.18			4.14	4.16		3.51	7.48
Активы, млрд ¥													11	11.65	12.07	12.38	13	12.5	13.42	14.08	14.87	16.04	14.18	5.11
Short Term Debt ¥				0.4719	0.5889	0.5118	0.5173	0.6685															0.5517	7.21
Long Term Debt ¥				0.0953					0.2						0.0852	0.0841	0.0807	0.078	0.3754	0.9214	0.912	0.8465	0.6267	61.10
Задолженность, млрд ¥													4.12	4.41	4.61	4.95	5.19	4.23	4.81	5.38	5.68	6.2	5.26	7.95
Чистый долг, млрд ¥													0.2779	0.3856	0.409	0.4059	0.5795	0.1914	0.1832	1.02	0.7124	0.1831	0.4580	-0.88
Долг, млрд ¥				0.5672																			0.5672	0.00
Interest income ¥													0.0257	0.0303	0.0311	0.0326	0.0344	0.2339	0.0394	0.121	0.2059	0.2969	0.1794	4.89
Расходы на обслуживание долга ¥													0.0048	0.005	0.0053	0.0073	0.0114	0.0126	0.0154	0.0244	0.0235	0.0244	0.0201	14.13
Чист. проц. доходы, млрд ¥													0.0217	0.0242	0.0247	0.0258	0.1031	-0.0555	-0.0133	0.0546	0.0152	0.0272	0.0056	-186.71
Себестоимость, млрд ¥													1.37	1.49	1.42	1.23	1.39	1.77	1.39	1.26	1.57	1.93	1.58	1.75
Товарно материальные запасы ¥													1.82	1.84	2.01	2.17	2.31	1.79	1.6	1.63	1.8	1.75	1.71	-0.45

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.0029	0.0709	0.1105	0.3305	0.67	0.7353	0.58	0.712	0.7955		0.69	0.6986	3.49
Цена акции ао		4.78	5.33	7.17	22.21	18.79	16.58	11.9	22.12	33.42	33.42	20.56	12.21
Число акций ао, млн				1694.46	1699.89							1697.18	0.16
FCF/акцию				0.2841	0.3674							0.3257	13.72

	2018Q4	2019Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS			0.16	0.15	0.13	0.15	0.2	0.232	0.1055	0.15	0.24	0.3	0.2055	5.28
Цена акции ао			12.87	13.48	16.02	14.18	12.37	11.88	15.44	21.44	21.69	21.02	18.29	12.09
Число акций ао, млн	1694.46	1699.89											1697.18	0.16

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	0.1716	3.88	5.83	14.23	23.49	21.37	14.7	16.47	15.46			16.33	16.06	18.30	-8.03
ROA, %	0.1019	2.45	3.4	8.65	14.64	14.05	9.13	10.89	9.43			6.92	5.84	11.63	-8.42
ROIC, %			7.17	15.69										11.43	47.93
ROS, %			4.4	10.38	16.92	18	14.34	16.33	16.92	15.8	15.8	15.8	16.53	15.84	1.96
ROCE, %	-0.2952	14.57	7.72	15.38	25.32	22.18	14.52				0	0	0.00	17.02	13.47
Ebit margin, %											0	0
Рентаб EBITDA, %			12.81	18.07	23.67	24.18	21.07	23.22			20.87	20.87	18.37	22.60	-2.49
Чистая рентаб, %	0.164	3.44	4.4	10.38	16.92	18	14.34	16.33	16.92			15.84	16.53	16.50	0.00
Operation Margin, %			8.28	13.15	20.28	20.99	17.15	19.52	19.93	0	0	0	0.00	19.57	-0.35
Доходность FCF, %				5.32	2.29									3.81	-34.39

	2019Q1	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %				4.44	3.84	3.35	3.83	4.96	5.32	2.33	3.38	5.04	5.72		16.06	4.36	1.46
ROA, %				2.78	2.39	2.07	2.3	2.98	3.52	1.49	2.08	3.1	3.49		5.84	2.74	-0.17
ROIC, %	3.45															3.45	0.00
ROS, %					13.84	13.02	15.64	19.12	17.1	10.72	15.42	19.86	19.59	15.8	16.53	16.28	8.07
ROCE, %		3.68	3.75	5.6	2.45	3.68	3.63	5.83		3.02	3.34	6.86			0.00	4.54	13.58
Рентаб EBITDA, %			16.71	18.96	15.21	15.68	17.95	22.57	20.42	13.66	18.73			20.87	18.37	19.25	-1.55
Чистая рентаб, %				16.33	13.84	13.02	15.64	19.12	17.1	10.72	15.42	19.86	19.59		16.53	16.54	2.76
Operation Margin, %				17.49	15.89	15.18	20.88	18.74	22.4	14.81	21.68	20.89	21.32		0.00	20.22	-0.98

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		15.85	22.64						31.2	72.34	19.25	19.52
P/BV		2.25	5.32						4.78	6.26	3.79	53.77
P/S		1.64	3.83						4.94	10.03	2.73	52.82
P/FCF		18.78	43.72			0	0	0	0	0.00	31.25	52.58
E/P		0.0631	0.0442			0.0319	0.0319	0.0319	0.0319	0.03	0.0406	-12.75
EV/EBIT							0	0	0
EV/EBITDA		9.09							26.36	48.21	9.09	0.00
EV/S		1.64				4.97	4.97	4.97	4.97	9.76	4.14	31.94
EV/FCF		18.75					0	0	0	0.00	18.75	0.00
Debt/EBITDA	1.1	0.2675				1.39	1.39	1.39	1.39	1.44	1.11	4.79
Netdebt/Ebitda	0.4006			0.2467	0.0989	0	0	0	0	0.00	0.2487	-37.27
Debt/Ratio	0.1091	0.0403				0	0	0	0	0.00	0.0747	-39.22
Debt/Equity	0.1874	0.0663				0	0	0	0	0.00	0.1269	-40.52
Debt/Net Income	3.21	0.4656				1.83	1.83	1.83	1.83	-3.00	1.83	-10.63
PEG								154.27	154.27		154.27	0.00
Бета						0	0.4808	0	0	0.00	0.4808	0.00
Индекс Альтмана						0	0	0	0	0.00

	2018Q4	2019Q1	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	65.16		111.2													72.34	88.18	30.64
P/BV	3.04		7.68													6.26	5.36	58.94
P/S	7.4		18.62													10.03	13.01	58.63
E/P	0.0153		0.009												0.0319	0.03	0.0187	27.75
EV/S															4.97	9.76	4.97	0.00
Debt/EBITDA															1.39	1.44	1.39	0.00
Netdebt/Ebitda				0.2909	0.3264	0.7842	1.26	1.36	1.24	1.27	0.3645	0.7181	2.86			0.00	1.29	18.19
Debt/Ratio		0.0804														0.00	0.0804	0.00
Debt/Equity		0.1355														0.00	0.1355	0.00
Debt/Net Income		3.49													1.83	-3.00	2.66	-27.59
PEG															154.27		154.27	0.00
Бета														0	0	0.00
Индекс Альтмана														0	0	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.1395	0.0142	0.0139	0.0936	0.1003	0.1871	0.36	0.3637	0.3171	0.3633			0.3182	14.19
Дивиденд	0.1263	0.0758			0.0455	0.0455	0.0909	0.1818	0.1818	0.15	0.15	0.15		0.1509	10.54
Див доход, ао, %	3.05	1.93			0.9346	0.8521	0.566	0.7928	1.23	1.11	0.7523	0.67	0.93	0.8902	5.86
Дивиденды / прибыль, %			257.05	10.67	46.01	17.59	15.51	26.81	34.2	23.29	24.02	21.68	28.35	24.77	9.14

	2012Q2	2013Q2	2014Q2	2017Q2	2018Q2	2019Q2	2020Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								0.3508	0.0013	0.0062	0.2912	0.0123	0.3067	0.3067	0.3067	0.0311	0.0163		0.1935	-44.40
Дивиденд	0.0406	0.1263	0.0758	0.0455	0.0455	0.0909	0.1818	0.1818			0.15				0.15				0.1509	10.54
Див доход, ао, %	0.824	3.1	2.09	0.986	1.08	0.8229	0.7259	1.41			1.06				0.6996			0.93	0.9437	-3.19
Дивиденды / прибыль, %								114.9	0.4777	2.48	102.42	3.17	69.71	153.13	104.92	6.75	2.92	28.35	67.49	-46.98

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	8 064	8 431	2.25

	CAGR 5

	CAGR 5