Changchun UP Optotech Co.,Ltd.

002338.SZ

002338.SZChangchun UP Optotech Co.,Ltd. CN flag

Shenzhen

45.91

CNY

+0.46

(+1.01%)

0.30EPS

153.03P/E

11.02BMarket Cap

May 22Next 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

Changchun UP Optotech Co.,Ltd.

002338.SZ

(Shenzhen)

Recent

price

45.91

P/E

ratio

153.03

div

yld

0.09%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 05/14

Stock

S&P500

69.28

12.14

188.20

46.67

203.44

105.92

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
1.01	0.85	1.4	1.1	1.23	1.62	1.42	1.43	1.53	1.6	1.67	1.8	2.23	2.61	3.21	3.14	3.21	Revenue per Share
0.23	0.2	0.34	0.23	0.31	0.25	0.18	0.22	0.16	0.17	0.2	0.2	0.19	0.34	0.36	0.28	0.27	Basic EPS, GAAP
0.1	0.06	-0.27	-0.27	0.04	-0.05	0.18	-0.12	-0.1	-0.04	0.23	0.16	0.08	0.12	0.17	-0.2	-0.09	Free Cash Flow per Basic Share
0.01	0.14	0.25	0.18	0.15	0.13	0.14	0.09	0.11	0.03	0.05	0.05	0.08	0.05	0.04	0.07	0.07	Dividend per Share
0.89	0.81	1.24	1.02	1.16	1.27	1.29	1.43	1.97	2.09	2.21	2.3	2.29	2.64	2.97	3.24	3.4	Book Value per Share
1.07	2.61	3.95	2.71	3.03	3.22	3.27	3.46	3.47	3.63	3.76	3.88	4.12	4.11	4.63	5.51	5.77	Tangible Book Value per Share
179	236	160	241	240	240	243	239	240	240	241	245	246	241	241	237	230	Basic Weighted Avg Shares
182	201	225	265	295	389	345	342	368	385	402	441	547	627	773	745	739	Sales/Revenue/Turnover
28.06	26.51	23.43	16.75	17.18	17.37	6.38	5.87	15.26	11.55	9.82	6.49	10.72	8.75	12.44	12.28	12.42	Operating Margin (%)
9	10	11	16	21	30	30	27	24	25	25	25	29	36	49	52	- -	Depreciation Expense
41	48	54	57	76	59	44	53	38	41	48	49	47	82	87	66	63	Net Income, GAAP
15	14.65	13.77	14.8	11.33	14.58	9.06	12.6	9.25	5.14	2.08	4.36	3.63	- -	2.98	1.51	2.83	Effective Tax Rate (%)
22.34	23.91	23.85	21.36	25.61	15.11	12.68	15.39	10.44	10.6	12	11.13	8.53	13.04	11.2	8.91	8.54	Profit Margin (%)
148	561	545	530	546	597	601	643	603	633	649	670	703	680	757	815	826	Working Capital
14	- -	3	3	5	4	8	4	6	6	1	- -	4	104	118	137	132	LT Debt
191	616	636	679	787	824	840	857	857	890	925	972	1,029	1,346	1,465	1,651	1,671	Total Equity
23.03	11.09	7.29	5.75	6.13	7.2	2.42	2.07	6.05	4.95	4.4	2.99	5.8	- -	5.73	4.78	4.64	Return on Invested Capital (%)
26.42	26.28	26.62	22.93	21.89	12.09	8.76	10.3	5.12	6.67	7.77	7.21	6.54	- -	4.95	2.55	1.69	Return on Capital (%)
29.34	27.49	27.56	25.49	28.81	20.13	14.17	16.06	9.44	8.37	9.32	8.94	8.29	13.67	12.84	8.95	8.33	Return on Common Equity (%)

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	7.26%	13.61%	-3.62%
Net Income, GAAP	4.69%	10.92%	-23.33%
Free Cash Flow	-166.27%	-40.99%	-214.58%
Total Cash Common Dividend	6.6%	16.54%	85.3%
Total Equity	7.5%	12.65%	12.67%

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.

Similar Companies: Sunplus Innovation Technology Inc. (5236.TWO)
Shennan Circuit Company Limited (002916.SZ)
Catapult Group International Limited (CAZGF)
Maruwa Co., Ltd. (5344.T)
Beijing UniStrong Science&Technology CO.,LTD (002383.SZ)
Kimoto Co., Ltd. (7908.T)
Business: Changchun UP Optotech Co.,Ltd. engages in the research, development, production, and sale of photoelectric measurement and control equipment, new medical equipment, optical materials, and grating encoders. Its products include photoelectric theodolite optical-mechanical sub-system, aviation/aerospace camera optical-mechanical sub-system, new radar antenna base, precision turntable, photoelectric aiming system, photoelectric guidance system, k9 optical glass, etc. The company was founded in 2001 and is based in Changchun, China.

	Sep'24	Dec'24	Mar'25
Total Current Assets	1,158	1,196	1,241
Accounts Receivable, Net	487	414	503
Cash, Cash Equivalents & STI	127	237	168
Inventories	414	361	370
Total Current Liabilities	258	381	415
Payables & Accruals	- -	- -	- -
ST Debt	118	245	297
Deferred Revenue	- -	- -	- -

	Sep'24	Dec'24	Mar'25
ST Debt	118	245	297
LT Borrowings	134	126	122
LT Finance Leases	4	11	11
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	240	240	240
Market Capitalization	7,745	9,225	10,462

Year	Q1	Q2	Q3	Q4	FY
2023	0.09	- -	- -	- -	0.36
2024	0.07	- -	- -	- -	0.28
2025	0.06	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	- -	- -	- -	- -	0.04
2024	0.01	- -	- -	- -	0.07
2025	0.01	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	190	165	160	258	773
2024	172	192	158	223	745
2025	166	- -	- -	- -	- -

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
1.01	0.85	1.4	1.1	1.23	1.62	1.42	1.43	1.53	1.6	1.67	1.8	2.23	2.61	3.21	3.14	3.21	Revenue per Share
0.23	0.2	0.34	0.23	0.31	0.25	0.18	0.22	0.16	0.17	0.2	0.2	0.19	0.34	0.36	0.28	0.27	Basic EPS, GAAP
0.1	0.06	-0.27	-0.27	0.04	-0.05	0.18	-0.12	-0.1	-0.04	0.23	0.16	0.08	0.12	0.17	-0.2	-0.09	Free Cash Flow per Basic Share
0.01	0.14	0.25	0.18	0.15	0.13	0.14	0.09	0.11	0.03	0.05	0.05	0.08	0.05	0.04	0.07	0.07	Dividend per Share
0.89	0.81	1.24	1.02	1.16	1.27	1.29	1.43	1.97	2.09	2.21	2.3	2.29	2.64	2.97	3.24	3.4	Book Value per Share
1.07	2.61	3.95	2.71	3.03	3.22	3.27	3.46	3.47	3.63	3.76	3.88	4.12	4.11	4.63	5.51	5.77	Tangible Book Value per Share
179	236	160	241	240	240	243	239	240	240	241	245	246	241	241	237	230	Basic Weighted Avg Shares
182	201	225	265	295	389	345	342	368	385	402	441	547	627	773	745	739	Sales/Revenue/Turnover
28.06	26.51	23.43	16.75	17.18	17.37	6.38	5.87	15.26	11.55	9.82	6.49	10.72	8.75	12.44	12.28	12.42	Operating Margin (%)
9	10	11	16	21	30	30	27	24	25	25	25	29	36	49	52	- -	Depreciation Expense
41	48	54	57	76	59	44	53	38	41	48	49	47	82	87	66	63	Net Income, GAAP
15	14.65	13.77	14.8	11.33	14.58	9.06	12.6	9.25	5.14	2.08	4.36	3.63	- -	2.98	1.51	2.83	Effective Tax Rate (%)
22.34	23.91	23.85	21.36	25.61	15.11	12.68	15.39	10.44	10.6	12	11.13	8.53	13.04	11.2	8.91	8.54	Profit Margin (%)
148	561	545	530	546	597	601	643	603	633	649	670	703	680	757	815	826	Working Capital
14	- -	3	3	5	4	8	4	6	6	1	- -	4	104	118	137	132	LT Debt
191	616	636	679	787	824	840	857	857	890	925	972	1,029	1,346	1,465	1,651	1,671	Total Equity
23.03	11.09	7.29	5.75	6.13	7.2	2.42	2.07	6.05	4.95	4.4	2.99	5.8	- -	5.73	4.78	4.64	Return on Invested Capital (%)
26.42	26.28	26.62	22.93	21.89	12.09	8.76	10.3	5.12	6.67	7.77	7.21	6.54	- -	4.95	2.55	1.69	Return on Capital (%)
29.34	27.49	27.56	25.49	28.81	20.13	14.17	16.06	9.44	8.37	9.32	8.94	8.29	13.67	12.84	8.95	8.33	Return on Common Equity (%)

Changchun UP Optotech Co.,Ltd.

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year