Shenzhen Bromake New Material Co. Ltd. A

301387 · SHE · Technology / Electronic Components

41.04CNY-1.66 (-3.89%)

Price History

Full chart

Market Stats

Previous Close42.70

Open42.70

Day Range40.83 – 44.47

52-Week Range36.31 – 121.82

Volume2.32M

Market Cap5.40B

P/E (TTM)0.00

Forward P/E0.00

EPS-0.20

Dividend Yield0.20%

Beta1.43

50-Day Avg54.72

200-Day Avg66.27

About

Shenzhen Bromake New Material Co., Ltd. engages in the research, development, production, and sale of consumer electronics protective and functional products. The company offers lightweight new materials and applications, functional new materials and applications, and environmentally friendly new materials. Its products are used 3C, new energy vehicles, servers, medical devices, and home appliances. Shenzhen Bromake New Material Co., Ltd. was founded in 2012 and is based in Shenzhen, China.

Company Details

SectorTechnology
IndustryElectronic Components
CEOMr. Zelong Ma
Employees1.68K
HeadquartersShenzhen Metro Financial Technology Building, Shenzhen, China, 518000, China
Websitehttps://www.bromake.com

Leadership

Mr. Zelong MaGeneral Manager & Chairman of the Board · b. 1977
Ms. Ying MaDeputy GM, Financial Director & Director · b. 1978
Mr. Hui WangNon-Independent Director & Deputy General Manager · b. 1977
Ms. Mengyun ZhanBoard Secretary · b. 1990
Mr. Haiquan LiDeputy General Manager · b. 1979
Ms. Ying LuoAccounting Supervisor · b. 1980

Financials

Income Statement

Currency: CNY	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	995.36M	995.70M	1.01B	1.22B	1.59B
Growth (%)	-	+0.03%	+1.09%	+21.47%	+30.29%
Cost of Revenue	704.90M	708.05M	700.17M	942.57M	1.29B
Gross Profit	290.46M	287.66M	306.35M	280.10M	305.67M
Gross Margin	29.18%	28.89%	30.44%	22.91%	19.19%
Operating Expense	124.83M	149.97M	180.77M	251.23M	253.13M
Operating Income	165.63M	137.69M	125.58M	28.87M	52.54M
Operating Margin	16.64%	13.83%	12.48%	2.36%	3.30%
EBITDA	-	192.52M	174.27M	67.04M	109.77M
EBITDA Margin	-	19.34%	17.31%	5.48%	6.89%
Net Income	129.16M	113.87M	114.67M	20.46M	18.12M
Net Income Margin	12.98%	11.44%	11.39%	1.67%	1.14%
R&D	34.53M	42.28M	52.45M	77.53M	72.36M
R&D as % of Total Revenue	3.47%	4.25%	5.21%	6.34%	4.54%
Interest Expense	7.71M	21.91M	6.41M	4.90M	8.53M
Interest Expense % of Total Revenue	0.77%	2.20%	0.64%	0.40%	0.54%

Balance Sheet

Currency: CNY	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	1.06B	1.28B	2.05B	2.32B	2.70B
Total Liabilities	579.91M	703.70M	405.77M	680.99M	1.03B
Total Equity	478.13M	574.03M	1.64B	1.62B	1.63B
Cash	160.14M	141.17M	279.86M	259.22M	450.62M
Net Debt	-	54.65M	-	-	-

Cash Flow

Currency: CNY	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	183.76M	135.51M	69.84M	78.32M	95.81M
Capital Expenditure	109.22M	224.92M	174.20M	136.55M	66.46M
Free Cash Flow	74.53M	-89.40M	-104.35M	-58.22M	29.36M
Dividends Paid	4.85M	27.03M	57.29M	40.36M	20.28M
FCF to OCF	40.56%	-65.98%	-149.41%	-74.34%	30.64%
Dividend Paid to FCF	6.50%	-30.24%	-54.90%	-69.32%	69.08%

Earnings

Report Date	May 31, 2023	Aug 29, 2023	Oct 26, 2023	Apr 22, 2024	Aug 26, 2024	Oct 25, 2024	Apr 28, 2025	Aug 26, 2025	Oct 25, 2025	Apr 27, 2026	Aug 25, 2026
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-
EPS Actual	0.24	0.37	0.45	0.36	-0.12	0.08	0.12	0.05	0.05	-0.01	-0.14
Surprise	-	-	-	-	-	-	-	-	-	-	-
Timing	-	After-hours	Pre-market	Pre-market	Pre-market	-	Pre-market	-	-	-	-

Key Statistics & Ratios

Market Cap5.40B

Enterprise Value5.79B

Trailing P/E0.00

Forward P/E0.00

Price / Sales3.12

Price / Book3.79

EPS-0.20

Book Value15.07

Revenue (TTM)1.73B

Gross Profit (TTM)265.81M

EBITDA41.49M

Profit Margin-1.25%

Operating Margin-3.94%

Return on Equity-1.26%

Return on Assets-0.10%

Shares Outstanding107.30M

Shares Float32.08M

Beta1.43

Dividend Yield0.20%

Dividend Rate0.10

Payout Ratio88.22%

Dividends

20261×

0.10Jul 13, 2026

20251×

0.15Jul 8, 2025

20241×

0.50May 29, 2024

20232×

0.25Oct 18, 20230.25Jun 19, 2023

Stock Splits

May 29, 20241.4:1