XHKG1450
Market cap176mUSD
Dec 27, Last price
0.99HKD
1D
1.02%
1Q
-23.85%
Jan 2017
76.79%
IPO
6.45%
Name
Century Sage Scientific Holdings Ltd
Chart & Performance
Profile
Century Sage Scientific Holdings Limited, an investment holding company, primarily provides software and hardware application solutions and services in the People's Republic of China. It operates through Application Solutions, System Maintenance Services, and Sales of Self-Developed Products segments. The company offers TV broadcast application solutions; and researches, develops, and sells technical products. It is also involved in equipment trading activities; the research and development, and sale of TV broadcasting and multi-media production, professional video products, and transmission and communication equipment; and development and production of technology equipment systems for the production and processing of radio and television media. The company was founded in 2007 and is headquartered in Beijing, 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 | 1,074,335 152.42% | 425,606 109.88% | 202,788 32.28% | |||||||
Cost of revenue | 942,749 | 414,544 | 229,733 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 131,586 | 11,062 | (26,945) | |||||||
NOPBT Margin | 12.25% | 2.60% | ||||||||
Operating Taxes | 25,548 | 10,335 | 3,510 | |||||||
Tax Rate | 19.42% | 93.43% | ||||||||
NOPAT | 106,038 | 727 | (30,455) | |||||||
Net income | 119,462 -1,397.51% | (9,207) -85.06% | (61,615) -36.83% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 8,947 | |||||||||
BB yield | -0.72% | |||||||||
Debt | ||||||||||
Debt current | 139,394 | 125,462 | 154,808 | |||||||
Long-term debt | 68,506 | 33,764 | 30,374 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (17,859) | (26,195) | ||||||||
Net debt | 19,682 | 76,690 | 93,661 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 182,987 | (2,084) | 7,806 | |||||||
CAPEX | (12,722) | (4,815) | (371) | |||||||
Cash from investing activities | (74,470) | 32,340 | 4,284 | |||||||
Cash from financing activities | (10,278) | (34,834) | 36,099 | |||||||
FCF | 40,305 | 12,547 | 4,419 | |||||||
Balance | ||||||||||
Cash | 149,536 | 50,928 | 60,063 | |||||||
Long term investments | 38,682 | 31,608 | 31,458 | |||||||
Excess cash | 134,501 | 61,256 | 81,382 | |||||||
Stockholders' equity | (28,563) | (176,987) | (156,847) | |||||||
Invested Capital | 511,606 | 389,419 | 400,281 | |||||||
ROIC | 23.54% | 0.18% | ||||||||
ROCE | 27.09% | 5.21% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,380,880 | 1,151,978 | 1,056,527 | |||||||
Price | 1.68 -19.62% | 2.09 78.63% | 1.17 1,185.71% | |||||||
Market cap | 2,319,878 -3.64% | 2,407,634 94.77% | 1,236,137 1,204.59% | |||||||
EV | 2,343,757 | 2,544,315 | 1,388,261 | |||||||
EBITDA | 162,122 | 19,544 | (18,957) | |||||||
EV/EBITDA | 14.46 | 130.18 | ||||||||
Interest | 14,247 | 14,414 | 14,540 | |||||||
Interest/NOPBT | 10.83% | 130.30% |