XHKG0268
Market cap4.11bUSD
Dec 23, Last price
8.95HKD
1D
-0.89%
1Q
36.64%
Jan 2017
206.51%
Name
Kingdee International Software Group Co Ltd
Chart & Performance
Profile
Kingdee International Software Group Company Limited, an investment holding company, engages in the enterprise resource planning business. The company operates through ERP Business and Others, Cloud Services Business, and Investment Properties Operating Business segments. The ERP Business and Others segment sells software and hardware products; and provides software solution consulting, maintenance, upgrade, and other supporting services, as well as software implementation services. The Cloud Services Business segment provides enterprise, finance, industry, and other cloud services. The Investment Properties Operating Business segment invests in properties. The company also designs, develops, manufactures, and sells software and hardware products; provides software-related and online financial services; and develops Internet and online pay technologies. It serves enterprises, government agencies, and other organizations worldwide. The company was founded in 1993 and is headquartered in Shenzhen, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 5,679,073 16.71% | 4,865,769 16.57% | 4,174,147 24.36% | |||||||
Cost of revenue | 6,284,364 | 5,694,053 | 4,932,199 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (605,291) | (828,284) | (758,052) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (31,320) | (21,814) | (43,790) | |||||||
Tax Rate | ||||||||||
NOPAT | (573,971) | (806,470) | (714,262) | |||||||
Net income | (209,890) -53.61% | (452,404) 33.71% | (338,355) -0.98% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,356,232 | (142,984) | (20,621) | |||||||
BB yield | -3.45% | 0.25% | 0.03% | |||||||
Debt | ||||||||||
Debt current | 46,651 | 109,648 | 25,563 | |||||||
Long-term debt | 859,469 | 488,140 | 134,009 | |||||||
Deferred revenue | 385,000 | (146,087) | ||||||||
Other long-term liabilities | (385,000) | 146,087 | ||||||||
Net debt | (6,229,457) | (5,525,014) | (4,563,129) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 653,319 | 374,437 | 660,563 | |||||||
CAPEX | (417,120) | (887,713) | (771,896) | |||||||
Cash from investing activities | (1,304,553) | (787,031) | (1,204,742) | |||||||
Cash from financing activities | 1,670,991 | 300,525 | (143,841) | |||||||
FCF | (1,265,472) | (1,123,847) | (1,036,192) | |||||||
Balance | ||||||||||
Cash | 4,051,905 | 2,634,549 | 3,164,480 | |||||||
Long term investments | 3,083,672 | 3,488,253 | 1,558,221 | |||||||
Excess cash | 6,851,623 | 5,879,514 | 4,513,994 | |||||||
Stockholders' equity | 2,328,508 | 2,183,868 | 2,515,027 | |||||||
Invested Capital | 7,215,154 | 5,738,605 | 5,321,039 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 3,455,505 | 3,439,700 | 3,276,466 | |||||||
Price | 11.38 -32.02% | 16.74 -30.25% | 24.00 -18.78% | |||||||
Market cap | 39,323,647 -31.71% | 57,580,578 -26.78% | 78,635,184 -19.74% | |||||||
EV | 33,336,048 | 52,197,794 | 74,278,702 | |||||||
EBITDA | (106,274) | (414,547) | (319,484) | |||||||
EV/EBITDA | ||||||||||
Interest | 21,953 | 7,661 | 5,094 | |||||||
Interest/NOPBT |