YOLFTbeta
30

Beijing Xinleineng Technology Co Ltd

300593 · SHE · Industrials / Electrical Equipment & Parts

22.60CNY-0.59 (-2.54%)

Price History

Full chart

Market Stats

Previous Close23.19
Open23.39
Day Range22.43 – 24.16
52-Week Range18.58 – 42.43
Volume13.55M
Market Cap15.59B
P/E (TTM)0.00
Forward P/E0.00
EPS-0.32
Dividend Yield0.00%
Beta0.77
50-Day Avg29.54
200-Day Avg29.67

About

Beijing Relpow Technology Co., Ltd engages in the manufacture and sale of power supply products in China and internationally. It provides special power management chips, motor driver chips, integrated circuit micromodules, motor drive modules, motor controllers, and motor equipment. The company offers DC-DC module power supply, AC-DC module power supply, POE power supply, embedded power system, AC-DC and DC-DC server power supply, communication rectifier, and micropower supplies. It serves communication and network, rail transit power supply, industrial power, security power, aviation, aerospace, vehicles, ships, and special power supplies fields. The company was formerly known as Beijing Xinleineng Technology Co., Ltd. Beijing Relpow Technology Co., Ltd was founded in 1997 and is headquartered in Beijing, China.

Company Details

  • SectorIndustrials
  • IndustryElectrical Equipment & Parts
  • CEOMr. Bin Wang
  • Employees2.66K
  • HeadquartersBuilding 1, Beijing, China, 102200, China
  • Websitehttps://www.xinleineng.com

Leadership

  • Mr. Bin WangGM & Chairman · b. 1964
  • Ms. Huayan WangDeputy GM, CFO & Board Secretary · b. 1968
  • Mr. Yongsheng DuDeputy GM & Director · b. 1967
  • Mr. Zhiyu LiuDeputy GM & Director · b. 1978
  • Mr. Xiaofei GuoDeputy General Manager · b. 1979
  • Dongya HuAccounting Supervisor

Financials

Income Statement

Currency: CNY2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue103.10M119.84M119.19M143.40M183.75M171.07M174.53M232.00M291.47M302.03M348.65M346.23M476.57M772.35M842.62M1.48B1.71B1.47B921.73M1.19B
Growth (%)-+16.24%-0.54%+20.31%+28.14%-6.90%+2.02%+32.93%+25.63%+3.62%+15.44%-0.69%+37.65%+62.06%+9.10%+75.37%+15.96%-14.40%-37.16%+28.91%
Cost of Revenue55.61M58.65M65.46M72.55M86.12M86.93M92.48M127.28M163.75M157.99M182.94M190.23M273.75M456.37M440.36M781.42M903.81M819.87M807.36M731.38M
Gross Profit47.49M61.19M53.73M72.70M97.63M84.15M82.06M104.72M127.72M144.04M165.71M156.00M202.82M315.98M402.26M696.30M809.70M646.85M114.38M456.82M
Gross Margin46.06%51.06%45.08%50.70%53.13%49.19%47.01%45.14%43.82%47.69%47.53%45.06%42.56%40.91%47.74%47.12%47.25%44.10%12.41%38.45%
Operating Expense30.13M39.20M39.96M53.79M62.42M81.44M84.59M93.50M102.35M110.50M119.14M117.54M166.02M240.52M246.39M375.92M495.34M555.87M597.37M585.93M
Operating Income17.36M22.00M13.77M18.91M35.21M2.70M-2.53M11.22M25.37M33.54M46.57M38.45M36.80M75.46M155.87M320.38M314.36M90.98M-482.99M-129.11M
Operating Margin16.84%18.35%11.55%13.19%19.16%1.58%-1.45%4.84%8.70%11.10%13.36%11.11%7.72%9.77%18.50%21.68%18.35%6.20%-52.40%-10.87%
EBITDA21.48M29.97M19.50M25.85M44.02M13.14M12.87M29.03M39.58M45.89M59.35M42.23M58.37M113.53M189.92M364.89M397.39M182.21M-391.68M-67.86M
EBITDA Margin20.83%25.00%16.36%18.02%23.96%7.68%7.38%12.51%13.58%15.19%17.02%12.20%12.25%14.70%22.54%24.69%23.19%12.42%-42.49%-5.71%
Net Income15.88M19.34M13.73M19.61M32.12M4.15M1.83M15.63M26.30M33.77M44.10M35.60M35.80M62.23M123.27M273.69M282.95M96.83M-500.78M-195.45M
Net Income Margin15.40%16.14%11.52%13.67%17.48%2.42%1.05%6.74%9.02%11.18%12.65%10.28%7.51%8.06%14.63%18.52%16.51%6.60%-54.33%-16.45%
R&D-------49.74M55.48M60.70M65.91M69.47M82.40M121.03M122.91M200.58M259.68M332.33M397.78M402.37M
R&D as % of Total Revenue-------21.44%19.03%20.10%18.90%20.06%17.29%15.67%14.59%13.57%15.15%22.66%43.16%33.86%
Interest Expense602.95K1.50M1.47M1.46M1.98M3.66M4.99M7.10M7.18M4.86M3.60M2.43M14.90M23.27M20.53M24.08M34.73M27.93M33.59M37.79M
Interest Expense % of Total Revenue0.58%1.25%1.23%1.02%1.08%2.14%2.86%3.06%2.47%1.61%1.03%0.70%3.13%3.01%2.44%1.63%2.03%1.90%3.64%3.18%

Balance Sheet

Currency: CNY2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets105.34M122.21M139.77M151.92M217.19M252.85M285.28M349.41M418.63M432.62M571.01M756.84M1.34B1.42B1.67B2.57B4.47B4.62B4.28B4.24B
Total Liabilities40.38M36.98M75.50M65.87M67.40M98.91M129.92M156.17M135.72M115.95M210.24M200.71M604.02M593.36M685.41M1.23B1.27B1.38B1.65B1.77B
Total Equity62.61M81.95M64.27M86.04M149.79M153.94M155.37M193.24M282.90M316.67M360.77M556.13M587.11M656.20M793.19M1.13B2.98B3.00B2.46B2.31B
Cash13.66M18.42M18.13M18.07M32.37M20.57M28.47M21.33M53.65M71.54M66.59M131.56M174.58M169.23M124.56M235.19M633.14M829.69M627.73M654.06M
Total Debt10.00M20.00M25.00M35.00M24.68M61.28M69.78M80.10M66.50M59.00M131.08M117.00M385.74M359.06M375.44M618.10M684.04M838.56M886.67M-
Net Debt-3.66M1.58M6.87M16.93M-7.69M40.72M41.31M58.77M12.85M-12.54M64.49M-14.56M211.16M189.83M250.88M382.91M50.90M8.87M258.94M158.65M

Cash Flow

Currency: CNY2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow35.46M4.86M7.66M14.23M27.20M-12.57M2.71M-31.32M17.63M43.24M16.98M-20.44M90.21M66.93M16.38M-65.08M-303.25M37.60M-30.42M-65.22M
Investing Cash Flow-13.48M-7.05M-3.66M-8.80M-23.68M-33.23M-7.34M-3.52M-22.61M-12.45M-89.22M-61.28M-312.87M-20.97M-88.44M-92.32M-968.64M23.87M-260.19M-
Financing Cash Flow-13.30M6.95M-4.30M-5.49M10.79M33.99M12.53M27.71M37.30M-12.90M67.29M146.70M265.67M-54.13M28.78M268.02M1.67B106.83M114.88M-
Capital Expenditure15.30M7.09M3.17M8.84M23.75M33.23M7.34M4.12M12.65M23.08M89.61M62.84M65.93M24.34M73.51M85.25M243.19M283.08M326.46M456.24M
Free Cash Flow20.16M-2.23M4.50M5.40M3.45M-45.80M-4.63M-35.45M4.97M20.16M-72.62M-83.28M24.28M42.59M-57.12M-150.34M-546.44M-245.48M-356.88M-521.46M
Dividends Paid1.73M2.95M9.44M17.66M10.17M2.47M4.11M4.58M6.06M3.65M3.60M13.80M16.59M5.90M8.28M10.76M27.93M49.66M82.29M36.94M
FCF to OCF56.85%-45.82%58.66%37.91%12.70%364.27%-170.43%113.16%28.22%46.63%-427.63%407.41%26.92%63.63%-348.66%230.99%180.19%-652.93%1173.27%799.59%
Dividend Paid to FCF8.56%-132.31%209.87%327.29%294.30%-5.40%-88.90%-12.91%121.80%18.09%-4.95%-16.57%68.33%13.85%-14.49%-7.16%-5.11%-20.23%-23.06%-7.08%

Earnings

Report DateApr 26, 2017Aug 28, 2017Oct 26, 2017Feb 11, 2018Apr 26, 2018Aug 14, 2018Nov 16, 2018Dec 31, 2018Apr 26, 2019Aug 16, 2019Oct 22, 2019Feb 27, 2020Apr 29, 2020Aug 17, 2020Oct 22, 2020Dec 31, 2020Apr 9, 2021Aug 9, 2021Oct 22, 2021Apr 22, 2022Aug 25, 2022Oct 25, 2022Apr 21, 2023Aug 18, 2023Oct 23, 2023Apr 19, 2024Aug 17, 2024Oct 23, 2024Apr 21, 2025Aug 19, 2025Oct 31, 2025Apr 21, 2026Aug 25, 2026
EPS Estimate---------------------------------
EPS Actual0.020.040.060.020.020.060.050.010.040.070.090.050.020.070.110.110.140.180.200.230.270.27-0.010.14-0.06-0.07-0.05-0.13-0.67-0.100.01-0.08-0.06
Surprise---------------------------------
TimingPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-market-Pre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-market-Pre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-market-Pre-marketAfter-hours----

Key Statistics & Ratios

Market Cap15.59B
Enterprise Value18.95B
Trailing P/E0.00
Forward P/E0.00
Price / Sales11.46
Price / Book7.87
EPS-0.32
Book Value4.30
Revenue (TTM)1.36B
Gross Profit (TTM)466.96M
EBITDA-79.80M
Profit Margin-12.84%
Operating Margin-6.13%
Return on Equity-7.63%
Return on Assets-2.38%
Shares Outstanding542.50M
Shares Float382.18M
Beta0.77
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

20241×
0.10May 28, 2024
20231×
0.12May 26, 2023
20221×
0.08Jun 7, 2022
20211×
0.02Jun 11, 2021
20201×
0.02Jun 24, 2020
20191×
0.01Jun 18, 2019
20181×
0.01Jun 19, 2018
20171×
0.02Jun 19, 2017

Stock Splits

  • May 26, 20231.3:1
  • Jun 7, 20221.4:1
  • Jun 11, 20211.6:1
  • Jun 18, 20191.4:1