XHKG2176
Market cap89mUSD
Dec 23, Last price
0.93HKD
1D
-1.06%
1Q
3.33%
Jan 2017
151.35%
Name
CCID CONSULTING COMPANY LIMITED
Chart & Performance
Profile
CCID Consulting Company Limited provides consulting services in the People's Republic of China. The company operates through Management and Strategic Consultancy Services, Market Consultancy Services, Information Engineering Supervision Services, and Other segments. The Management and Strategic Consultancy Services segment offers services, which include the application and implementation of enterprise management information digitalization; and planning, operation, management, and investments for industrial parks. It incorporates the functions of business process re-engineering, enterprise resource planning, customer relationship management, supply chain management, call center and other electronic business pattern designs, marketing, brand name promotion, public relationship, and advertising. The Market Consultancy Services segment provides standard research on specific sectors and tailor-made research services. The Information Engineering Supervision Services segment offers information engineering supervision services to the undertaken projects. The Other segment provides data information design, training courses, and subscription to interaction system services. It also offers investment and economic consultancy, and industry spatial management services. CCID Consulting Company Limited was founded in 2000 and is based in Beijing, 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 | 278,325 36.54% | 203,836 -13.54% | 235,759 11.23% | |||||||
Cost of revenue | 207,760 | 195,161 | 229,856 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 70,565 | 8,675 | 5,903 | |||||||
NOPBT Margin | 25.35% | 4.26% | 2.50% | |||||||
Operating Taxes | 14,845 | 5,230 | 6,474 | |||||||
Tax Rate | 21.04% | 60.29% | 109.67% | |||||||
NOPAT | 55,720 | 3,445 | (571) | |||||||
Net income | 63,073 109.56% | 30,098 -29.88% | 42,921 102.23% | |||||||
Dividends | (44,310) | (80,010) | (10,710) | |||||||
Dividend yield | 11.30% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,367 | |||||||||
Long-term debt | 10,009 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,245 | |||||||||
Net debt | (289,941) | (249,177) | (356,571) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 95,218 | 56,862 | 80,692 | |||||||
CAPEX | (255) | (102) | (705) | |||||||
Cash from investing activities | 2,105 | (93,651) | 5,029 | |||||||
Cash from financing activities | (45,290) | (105,531) | (12,107) | |||||||
FCF | 51,470 | 5,383 | 756 | |||||||
Balance | ||||||||||
Cash | 299,834 | 247,757 | 337,486 | |||||||
Long term investments | 1,483 | 1,420 | 19,085 | |||||||
Excess cash | 287,401 | 238,985 | 344,783 | |||||||
Stockholders' equity | 185,896 | 152,844 | 293,125 | |||||||
Invested Capital | 5,688 | 12,078 | (5,678) | |||||||
ROIC | 627.27% | 107.66% | 12.12% | |||||||
ROCE | 36.83% | 5.26% | 2.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 700,000 | 700,000 | 700,000 | |||||||
Price | 0.56 | |||||||||
Market cap | 392,000 | |||||||||
EV | 128,618 | |||||||||
EBITDA | 73,156 | 10,605 | 7,935 | |||||||
EV/EBITDA | 1.76 | |||||||||
Interest | 81 | 6,448 | ||||||||
Interest/NOPBT | 0.11% | 74.33% |