XHKG0947
Market cap14mUSD
Dec 23, Last price
0.14HKD
1D
0.70%
1Q
0.00%
Jan 2017
-88.37%
IPO
-94.96%
Name
Mobi Development Co Ltd
Chart & Performance
Profile
MOBI Development Co., Ltd., an investment holding company, researches, designs, develops, manufactures, markets, and sells wireless communication antennas, base station radio frequency subsystems and solutions, and products of coverage extension solutions. Its solutions are used in the components of mobile communication coverage systems, including wireless access systems, as well as antenna, satellite communication, and microwave transmission networks. The company serves network and telecommunication operators, telecommunication equipment manufacturers, wireless network solution providers, and system equipment manufacturers. It has operations in the People's Republic of China, other countries in Asia, Europe, the Americas, and internationally. The company was founded in 1999 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 | 640,849 -6.72% | 687,000 3.87% | 661,389 -25.23% | |||||||
Cost of revenue | 724,377 | 800,958 | 919,564 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (83,528) | (113,958) | (258,175) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 6,389 | 7,679 | 21,663 | |||||||
Tax Rate | ||||||||||
NOPAT | (89,917) | (121,637) | (279,838) | |||||||
Net income | (59,195) -74.24% | (229,761) -30.31% | (329,701) 1,005.90% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,247) | (890) | (703) | |||||||
BB yield | 0.81% | 0.49% | 0.23% | |||||||
Debt | ||||||||||
Debt current | 98,540 | 42,190 | 141,679 | |||||||
Long-term debt | 5,972 | 8,070 | 9,724 | |||||||
Deferred revenue | 988 | 2,367 | 4,019 | |||||||
Other long-term liabilities | 2,367 | 4,019 | ||||||||
Net debt | (98,721) | (128,615) | (103,192) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 17,054 | 60,956 | (70,500) | |||||||
CAPEX | (19,752) | (33,323) | (60,097) | |||||||
Cash from investing activities | (45,487) | (34,501) | (4,886) | |||||||
Cash from financing activities | 47,905 | (110,173) | (41,682) | |||||||
FCF | (57,501) | 98,007 | (79,903) | |||||||
Balance | ||||||||||
Cash | 198,674 | 174,275 | 250,546 | |||||||
Long term investments | 4,559 | 4,600 | 4,049 | |||||||
Excess cash | 171,191 | 144,525 | 221,526 | |||||||
Stockholders' equity | 103,247 | 89,386 | 319,147 | |||||||
Invested Capital | 502,049 | 520,447 | 717,644 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 812,599 | 818,214 | 818,283 | |||||||
Price | 0.19 -13.64% | 0.22 -40.54% | 0.37 -37.29% | |||||||
Market cap | 154,394 -14.23% | 180,007 -40.55% | 302,765 -37.38% | |||||||
EV | 55,673 | 51,392 | 199,573 | |||||||
EBITDA | (54,981) | (57,611) | (198,568) | |||||||
EV/EBITDA | ||||||||||
Interest | 3,279 | 4,970 | 7,692 | |||||||
Interest/NOPBT |