XJ Electric Co., Ltd.

000400.SZ

000400.SZXJ Electric Co., Ltd.

Shenzhen

30.05

CNY

+0.04

(+0.13%)

1.05EPS

28.62P/E

30.30BMarket Cap

Oct 28Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

CNE0000007F6

Return %

Stock

S&P500

58.49

26.76

45.17

25.48

234.26

87.24

Use logarithmic scale

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	5.86	8.96	9.3	8.32	7.29	9.53	10.24	8.15	10.76	11.1	11.89	14.91	16.92	16.64
Basic EPS, GAAP	0.21	0.45	0.77	1.06	0.71	0.86	0.61	0.2	0.47	0.71	0.72	0.78	1	1.08
Free Cash Flow per Basic Share	0.42	0.58	0.68	-0.33	0.29	1.06	-0.19	0.36	0.08	0.71	1.15	1.62	2.51	-0.24
Dividend per Share	0.18	0.49	0.1	0.12	0.15	0.1	0.09	0.07	0.07	0.1	0.18	0.13	0.19	0.04
Book Value per Share	2.25	2.65	3.46	4.45	5	5.67	6.17	6.35	6.74	7.39	8	8.74	9.56	9.88
Tangible Book Value per Share	3.88	4.26	4.99	6.13	6.58	7	7.42	7.51	7.94	8.21	9.23	10.15	10.75	11.23
Basic Weighted Avg Shares	744	738	943	1,005	1,008	1,008	1,008	1,008	1,008	1,008	1,008	1,008	1,008	1,008
Sales/Revenue/Turnover	4,362	6,612	8,774	8,359	7,346	9,607	10,329	8,217	10,852	11,191	11,991	15,030	17,061	16,782
Operating Margin (%)	9.67	10.25	12.59	18.25	13.96	11.62	10.34	4.41	6.83	8.21	7.75	7.68	7.08	7.47
Depreciation Expense	91	118	124	106	110	120	141	176	210	243	290	307	324	- -
Net Income, GAAP	157	332	729	1,062	721	869	614	200	471	716	724	785	1,005	1,085
Effective Tax Rate (%)	16.38	15.29	13.19	7.61	13.33	13.34	14	15.74	11.49	11.56	10.84	10.53	3.99	2.96
Profit Margin (%)	3.59	5.02	8.31	12.71	9.81	9.04	5.94	2.43	4.34	6.4	6.04	5.22	5.89	6.46
Working Capital	2,632	2,675	4,164	5,623	5,992	6,290	5,975	6,047	6,710	7,224	7,792	7,927	7,972	8,119
LT Debt	875	691	692	694	695	697	- -	6	500	835	828	14	19	14
Total Equity	2,967	3,187	4,749	6,234	6,872	7,551	8,125	8,353	8,953	9,199	10,157	11,098	11,693	12,144
Return on Invested Capital (%)	9.28	14.18	19.7	22.95	12.81	12.81	11.48	3.9	8.17	9.23	8.57	9.82	10.6	10.53
Return on Capital (%)	2.78	5.38	12.41	16.59	11.25	12.59	8.15	2.24	5.43	7.82	6.71	6.14	8.01	8.56
Return on Common Equity (%)	9.68	18.31	27.97	27.49	15.15	16.15	10.28	3.16	7.13	10.06	9.34	9.3	10.9	11.36

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	8.22%	16.24%	13.51%
Net Income, GAAP	16.28%	45.09%	28.03%
Free Cash Flow	33.27%	163.92%	55.65%
Total Cash Common Dividend	12.33%	27.38%	43.84%
Total Equity	9.68%	6.99%	5.37%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Tao Xu
Full Time Employees: 5,661
Sector: Industrials
Industry: Electrical Equipment & Parts
Address: No.1298, Xuji Avenue Xuchang People's Republic of China 461000
IPO Date: Invalid Date
Website: www.xjgc.com
Business: XJ Electric Co., Ltd. provides energy and power technology and equipment in China. Its product portfolio includes intelligent transformation and distribution systems; DC transmission systems; intelligent medium voltage power supply and use equipment; smart meters; intelligent charging and swapping systems for electric vehicles; and EMS processing services. The company engages in the UHV, smart grid, new energy, electric vehicle charging and swapping, and rail transit and industrial intelligence businesses. It also provides technology, product, and support services for the production, transmission, distribution, and efficient utilization of clean energy. In addition, it is involved in the integrated energy, advanced energy storage, intelligent operation and maintenance, and power internet of things services. The company's products are used in the electric power system. XJ Electric Co., Ltd. was founded in 1993 and is based in Xuchang, China.

	Dec'23	Mar'24	Jun'24
ST Debt	54	63	69
LT Borrowings	- -	- -	- -
LT Finance Leases	19	19	14
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	1,019	1,019	1,019
Market Capitalization	21,928	24,956	34,696

	Dec'23	Mar'24	Jun'24
Total Current Assets	17,829	18,224	18,256
Accounts Receivable, Net	7,225	7,317	7,351
Cash, Cash Equivalents & STI	5,016	5,238	4,942
Inventories	2,708	2,757	2,814
Total Current Liabilities	9,857	10,067	10,136
Payables & Accruals	- -	- -	- -
ST Debt	54	63	69
Deferred Revenue	- -	- -	- -

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	5.86	8.96	9.3	8.32	7.29	9.53	10.24	8.15	10.76	11.1	11.89	14.91	16.92	16.64
Basic EPS, GAAP	0.21	0.45	0.77	1.06	0.71	0.86	0.61	0.2	0.47	0.71	0.72	0.78	1	1.08
Free Cash Flow per Basic Share	0.42	0.58	0.68	-0.33	0.29	1.06	-0.19	0.36	0.08	0.71	1.15	1.62	2.51	-0.24
Dividend per Share	0.18	0.49	0.1	0.12	0.15	0.1	0.09	0.07	0.07	0.1	0.18	0.13	0.19	0.04
Book Value per Share	2.25	2.65	3.46	4.45	5	5.67	6.17	6.35	6.74	7.39	8	8.74	9.56	9.88
Tangible Book Value per Share	3.88	4.26	4.99	6.13	6.58	7	7.42	7.51	7.94	8.21	9.23	10.15	10.75	11.23
Basic Weighted Avg Shares	744	738	943	1,005	1,008	1,008	1,008	1,008	1,008	1,008	1,008	1,008	1,008	1,008
Sales/Revenue/Turnover	4,362	6,612	8,774	8,359	7,346	9,607	10,329	8,217	10,852	11,191	11,991	15,030	17,061	16,782
Operating Margin (%)	9.67	10.25	12.59	18.25	13.96	11.62	10.34	4.41	6.83	8.21	7.75	7.68	7.08	7.47
Depreciation Expense	91	118	124	106	110	120	141	176	210	243	290	307	324	- -
Net Income, GAAP	157	332	729	1,062	721	869	614	200	471	716	724	785	1,005	1,085
Effective Tax Rate (%)	16.38	15.29	13.19	7.61	13.33	13.34	14	15.74	11.49	11.56	10.84	10.53	3.99	2.96
Profit Margin (%)	3.59	5.02	8.31	12.71	9.81	9.04	5.94	2.43	4.34	6.4	6.04	5.22	5.89	6.46
Working Capital	2,632	2,675	4,164	5,623	5,992	6,290	5,975	6,047	6,710	7,224	7,792	7,927	7,972	8,119
LT Debt	875	691	692	694	695	697	- -	6	500	835	828	14	19	14
Total Equity	2,967	3,187	4,749	6,234	6,872	7,551	8,125	8,353	8,953	9,199	10,157	11,098	11,693	12,144
Return on Invested Capital (%)	9.28	14.18	19.7	22.95	12.81	12.81	11.48	3.9	8.17	9.23	8.57	9.82	10.6	10.53
Return on Capital (%)	2.78	5.38	12.41	16.59	11.25	12.59	8.15	2.24	5.43	7.82	6.71	6.14	8.01	8.56
Return on Common Equity (%)	9.68	18.31	27.97	27.49	15.15	16.15	10.28	3.16	7.13	10.06	9.34	9.3	10.9	11.36

Year	Q1	Q2	Q3	Q4	FY
2022	2,469	3,661	2,986	5,802	15,030
2023	3,309	3,851	3,550	6,397	17,061
2024	2,810	4,026	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.01	- -	- -	- -	0.13
2023	0.01	- -	- -	- -	0.19
2024	- -	- -	- -	- -	- -

XJ Electric Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year