YOLFTbeta
Wuxi Taiji Industry Co Ltd

Wuxi Taiji Industry Co Ltd

600667 · SHG · Industrials / Engineering & Construction

12.51CNY-0.65 (-4.94%)

Price History

Full chart

Market Stats

Previous Close13.16
Open13.25
Day Range12.44 – 13.39
52-Week Range7.35 – 32.10
Volume111.16M
Market Cap36.16B
P/E (TTM)86.45
Forward P/E53.19
EPS0.20
Dividend Yield0.38%
Beta1.00
50-Day Avg19.28
200-Day Avg14.38

About

Wuxi Taiji Industry Limited Corporation engages in the semiconductor, engineering technology service, and photovoltaic power station investment and operation businesses. The company provides IC chip packaging, packaging testing, and module assembly and testing services; after-sales service; construction projects; and engineering technical services, including engineering consulting and survey. It also offers services to downstream power companies. The company was founded in 1990 and is based in Wuxi, China.

Company Details

  • SectorIndustrials
  • IndustryEngineering & Construction
  • CEOMr. Yibo Wang
  • Employees9.68K
  • HeadquartersNo. 401, Xingyuan North Road, Wuxi, China, 214000, China
  • Websitehttps://www.wx1j.com

Leadership

  • Mr. Yibo WangGM & Director · b. 1968
  • Mr. Guangming ZhangDeputy GM, Chief Financial Officer & Director · b. 1971
  • Ms. Meng Jie JinDeputy General Manager · b. 1990
  • Mr. Chengwen DengSecretary · b. 1990

Financials

Income Statement

Currency: CNY1993-12-311994-12-311995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue218.26M312.19M441.13M392.13M348.88M690.65M611.40M623.98M640.91M633.06M673.48M1.06B879.01M1.17B1.17B655.11M617.33M2.55B3.30B4.16B3.97B4.20B7.15B9.62B12.03B15.65B16.92B17.85B24.29B35.19B39.38B35.17B30.68B
Growth (%)-+43.03%+41.30%-11.11%-11.03%+97.96%-11.48%+2.06%+2.71%-1.23%+6.39%+56.93%-16.83%+33.50%-0.58%-43.85%-5.77%+313.35%+29.14%+26.15%-4.42%+5.78%+70.04%+34.55%+25.14%+30.07%+8.09%+5.49%+36.10%+44.90%+11.88%-10.68%-12.77%
Cost of Revenue149.18M-366.51M305.09M269.07M532.95M488.45M540.49M514.17M506.91M570.96M885.25M731.24M964.30M980.09M580.17M530.62M2.16B2.85B3.68B3.56B3.78B6.19B8.20B10.40B13.57B14.75B15.63B21.62B32.71B36.17B32.41B28.33B
Gross Profit69.08M312.19M74.61M87.04M79.81M157.71M122.95M83.49M126.75M126.15M102.52M171.67M147.77M171.81M186.56M74.93M86.71M392.40M441.33M478.73M414.68M424.56M954.07M1.42B1.63B2.08B2.17B2.22B2.67B2.48B3.21B2.76B2.35B
Gross Margin31.65%100.00%16.91%22.20%22.88%22.83%20.11%13.38%19.78%19.93%15.22%16.24%16.81%14.64%15.99%11.44%14.05%15.38%13.39%11.52%10.44%10.10%13.35%14.76%13.55%13.28%12.81%12.43%10.98%7.05%8.15%7.84%7.65%
Operating Expense11.62M246.16M25.54M46.33M53.04M94.70M134.77M121.50M117.26M170.46M117.76M127.95M98.80M136.61M111.72M56.70M66.26M156.70M156.72M187.73M314.18M317.62M635.03M946.77M988.09M1.31B1.35B1.16B1.52B3.07B2.24B1.84B1.46B
Operating Income57.47M66.03M49.08M40.71M26.76M63.00M-11.82M-38.01M9.48M-44.31M-15.24M43.72M48.97M35.20M74.84M18.23M20.46M235.70M284.62M291.01M100.50M106.94M319.04M472.10M642.58M767.49M821.30M1.06B1.14B-587.49M965.62M921.57M885.68M
Operating Margin26.33%21.15%11.13%10.38%7.67%9.12%-1.93%-6.09%1.48%-7.00%-2.26%4.14%5.57%3.00%6.42%2.78%3.31%9.24%8.64%7.00%2.53%2.54%4.46%4.91%5.34%4.90%4.85%5.94%4.70%-1.67%2.45%2.62%2.89%
EBITDA35.10M312.19M50.02M48.21M42.25M78.95M99.06M-249.43M96.59M58.76M74.66M85.01M83.28M92.16M120.96M58.52M72.91M589.56M753.15M893.93M873.29M891.49M961.60M1.19B1.39B1.57B1.69B1.83B1.92B734.34M1.71B1.49B1.70B
EBITDA Margin16.08%100.00%11.34%12.30%12.11%11.43%16.20%-39.97%15.07%9.28%11.09%8.04%9.47%7.85%10.37%8.93%11.81%23.10%22.86%21.50%21.98%21.21%13.46%12.38%11.54%10.04%10.00%10.26%7.91%2.09%4.35%4.22%5.53%
Net Income48.62M56.57M39.56M33.18M21.86M12.51M19.31M-382.53M3.82M-53.15M4.20M16.77M18.10M16.30M20.30M18.75M26.16M85.77M73.08M50.64M12.46M14.19M115.26M232.52M417.79M572.93M622.17M832.92M908.98M-742.55M730.33M657.43M448.11M
Net Income Margin22.28%18.12%8.97%8.46%6.26%1.81%3.16%-61.31%0.60%-8.40%0.62%1.59%2.06%1.39%1.74%2.86%4.24%3.36%2.22%1.22%0.31%0.34%1.61%2.42%3.47%3.66%3.68%4.67%3.74%-2.11%1.85%1.87%1.46%
R&D-----------------10.69M9.67M112.76M102.95M122.30M240.50M315.10M260.01M451.97M501.08M535.51M767.30M1.10B1.20B1.07B761.12M
R&D as % of Total Revenue-----------------0.42%0.29%2.71%2.59%2.91%3.37%3.28%2.16%2.89%2.96%3.00%3.16%3.12%3.05%3.04%2.48%
Interest Expense6.26M-7.31M13.16M18.38M43.24M59.40M64.59M46.79M61.98M22.92M17.19M14.15M15.30M21.62M16.73M16.68M93.48M125.14M145.05M119.32M123.45M132.88M204.44M191.71M232.54M247.47M217.52M191.04M225.42M243.51M202.38M125.13M
Interest Expense % of Total Revenue2.87%-1.66%3.36%5.27%6.26%9.72%10.35%7.30%9.79%3.40%1.63%1.61%1.30%1.85%2.55%2.70%3.66%3.80%3.49%3.00%2.94%1.86%2.13%1.59%1.49%1.46%1.22%0.79%0.64%0.62%0.58%0.41%

Balance Sheet

Currency: CNY1993-12-311994-12-311995-12-311996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets686.62M1.10B1.28B1.38B1.49B2.18B2.13B2.10B1.71B1.76B1.36B1.23B1.26B1.25B889.24M1.00B1.72B4.63B5.15B5.41B5.70B5.72B5.63B15.49B16.84B17.87B20.05B21.44B25.06B28.93B32.67B32.54B34.87B
Total Liabilities182.50M1.10B731.65M799.72M884.85M1.17B1.19B1.20B1.14B1.26B792.33M650.04M660.51M630.02M289.21M375.64M782.92M3.12B3.59B3.24B3.53B3.54B3.32B10.50B9.55B10.72B12.48B13.30B16.32B21.05B23.92B23.21B25.42B
Total Equity504.12M560.66M549.03M579.98M601.84M1.02B936.58M894.56M556.90M501.60M504.16M520.04M537.62M550.87M600.03M590.87M905.20M969.92M982.09M1.57B1.56B1.57B1.63B3.90B6.17B6.44B6.83B7.42B8.03B7.11B7.96B8.51B8.63B
Cash19.71M33.21M41.66M44.61M21.80M212.45M230.63M283.62M364.01M352.97M222.42M248.09M268.89M225.86M91.79M126.57M201.09M845.36M790.20M978.54M1.40B1.66B1.59B2.46B3.17B4.16B3.42B4.30B6.29B7.13B7.50B7.28B7.33B
Total Debt135.12M449.54M593.09M707.67M720.51M928.82M998.96M972.46M980.85M1.08B312.14M257.56M299.41M279.19M216.48M264.72M400.01M2.19B2.79B2.73B3.01B2.90B2.68B3.94B3.32B3.93B4.67B5.18B5.71B5.77B4.33B3.35B-
Net Debt115.41M416.33M551.42M663.06M698.71M716.37M768.33M688.84M616.85M729.80M89.72M9.47M30.52M53.33M124.69M138.15M198.92M1.35B2.00B1.76B1.61B1.24B1.09B1.48B153.44M-232.22M1.25B879.29M-571.59M-1.37B-2.33B-3.93B-

Cash Flow

Currency: CNY1998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-137.17M27.24M132.40M132.74M6.77M121.63M152.75M89.87M93.19M-85.42M64.52M-57.37M676.64M559.69M844.89M1.19B940.25M799.70M513.03M819.65M1.29B1.68B1.90B1.59B1.83B1.26B2.17B437.88M
Investing Cash Flow-4.71M-22.14M9.62M-14.61M-10.22M133.88M-51.90M-92.71M-96.58M-50.63M-86.64M-575.07M-1.94B-939.90M-616.81M-874.56M-357.30M-353.26M-655.37M-1.02B-117.16M-2.00B-598.93M-546.28M-650.61M-414.79M-253.37M-
Financing Cash Flow333.03M12.98M-89.01M-37.81M-7.64M-386.05M-75.18M-3.57M-45.23M33.77M19.32M744.78M1.36B517.69M-104.62M166.17M-483.83M-141.20M168.84M996.78M-258.63M-494.19M-332.75M4.43M-995.18M-1.00B-1.59B-
Capital Expenditure29.22M36.68M8.75M17.05M12.88M12.69M52.18M93.08M102.67M68.25M157.09M28.29M1.91B928.11M741.62M783.56M377.52M395.83M945.25M1.45B1.02B1.22B684.62M584.02M494.66M538.38M260.00M378.95M
Free Cash Flow-166.40M-9.44M123.65M115.69M-6.11M108.94M100.57M-3.21M-9.48M-153.67M-92.57M-85.67M-1.23B-368.42M103.27M404.36M562.73M403.87M-432.22M-628.36M272.25M457.50M1.22B1.01B1.34B719.30M1.91B58.93M
Dividends Paid73.57M43.65M41.06M28.71M24.14M18.07M16.78M14.39M17.06M26.35M22.94M22.20M95.69M149.11M156.70M123.71M132.31M111.48M194.36M327.87M413.54M288.55M311.72M358.05M358.05M295.60M365.37M305.25M
FCF to OCF121.30%-34.65%93.39%87.15%-90.34%89.57%65.84%-3.57%-10.18%179.90%-143.48%149.32%-182.05%-65.82%12.22%34.04%59.85%50.50%-84.25%-76.66%21.10%27.22%64.00%63.26%73.01%57.19%88.05%13.46%
Dividend Paid to FCF-44.21%-462.51%33.21%24.82%-394.71%16.59%16.68%-448.84%-179.94%-17.15%-24.78%-25.91%-7.77%-40.47%151.73%30.59%23.51%27.60%-44.97%-52.18%151.90%63.07%25.61%35.61%26.76%41.09%19.08%517.97%

Earnings

Report DateDec 31, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Sep 26, 2014Oct 30, 2014Dec 31, 2014Apr 28, 2015Aug 18, 2015Oct 29, 2015Dec 31, 2015Apr 11, 2016Aug 29, 2016Oct 31, 2016Dec 31, 2016Apr 26, 2017Aug 22, 2017Oct 27, 2017Mar 30, 2018Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Apr 3, 2019Aug 23, 2019Oct 29, 2019Dec 31, 2019Apr 2, 2020Jul 10, 2020Oct 28, 2020Feb 9, 2021Apr 28, 2021Jul 13, 2021Oct 27, 2021Dec 31, 2021Apr 27, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Apr 26, 2023
EPS Estimate-------------------0.02----------------------------------
EPS Actual-0.000.000.000.000.080.020.030.010.010.030.010.000.010.00-0.000.000.01-0.010.010.000.01-0.01-0.000.010.020.020.000.010.110.020.060.060.060.040.060.080.100.050.090.080.080.080.100.100.150.060.130.100.140.14-0.04-0.25-0.140.08
Surprise--------------------98.50%----------------------------------
Timing------------------Pre-marketAfter-hours-After-hours-After-hours-Pre-marketPre-marketPre-market-After-hoursAfter-hoursAfter-hoursPre-market----Pre-marketAfter-hoursPre-market-Pre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-market-Pre-market---Pre-market

Key Statistics & Ratios

Market Cap36.16B
Enterprise Value40.28B
Trailing P/E86.45
Forward P/E53.19
Price / Sales1.27
Price / Book4.91
EPS0.20
Book Value4.19
Revenue (TTM)28.38B
Gross Profit (TTM)2.05B
EBITDA1.37B
Profit Margin1.54%
Operating Margin2.75%
Return on Equity5.57%
Return on Assets1.45%
Shares Outstanding2.09B
Shares Float1.39B
Beta1.00
Dividend Yield0.38%
Dividend Rate0.07
Payout Ratio32.50%

Dividends

20221×
0.17Jun 30, 2022
20211×
0.17Jun 22, 2021
20201×
0.15Jun 23, 2020
20191×
0.14May 23, 2019
20181×
0.10Jun 13, 2018
20171×
0.04Jun 28, 2017
20161×
0.01Jun 29, 2016
20151×
0.01Jul 7, 2015
20141×
0.01May 27, 2014
20121×
0.03Oct 11, 2012
20111×
0.03Aug 16, 2011
20091×
0.01Jun 5, 2009
20081×
0.01Jul 24, 2008
20072×
0.01Aug 23, 20070.36Jan 5, 2007
19971×
0.03Jul 28, 1997

Stock Splits

  • Oct 25, 20121935:1792
  • Jul 7, 199998163:89239
  • Jun 4, 199611:10