XNASHPH
Market cap46mUSD
Dec 24, Last price
0.28USD
1D
-6.70%
1Q
-56.40%
IPO
-95.69%
Name
Puyi Inc
Chart & Performance
Profile
Puyi Inc. provides third-party wealth management services in China. The company distributes publicly raised fund and privately raised securities investment fund products through online and offline. It also provides asset management services that include managing fund of funds and non-performing loan funds; and corporate financing services. Puyi Inc. was incorporated in 2018 and is headquartered in Guangzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | |
Income | |||||||
Revenues | 114,440 -39.37% | 188,741 -1.29% | |||||
Cost of revenue | 173,244 | 262,844 | |||||
Unusual Expense (Income) | |||||||
NOPBT | (58,804) | (74,103) | |||||
NOPBT Margin | |||||||
Operating Taxes | 8,585 | (925) | |||||
Tax Rate | |||||||
NOPAT | (67,389) | (73,178) | |||||
Net income | (43,577) -28.17% | (60,667) 30.83% | |||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | |||||||
BB yield | |||||||
Debt | |||||||
Debt current | 4,793 | 11,889 | |||||
Long-term debt | 24,139 | 58,407 | |||||
Deferred revenue | |||||||
Other long-term liabilities | 13,760 | 13,500 | |||||
Net debt | (135,538) | (128,963) | |||||
Cash flow | |||||||
Cash from operating activities | (135,901) | (9,548) | |||||
CAPEX | (1,878) | (5,596) | |||||
Cash from investing activities | (4,986) | (10,596) | |||||
Cash from financing activities | |||||||
FCF | (46,992) | (89,482) | |||||
Balance | |||||||
Cash | 164,470 | 199,259 | |||||
Long term investments | |||||||
Excess cash | 158,748 | 189,822 | |||||
Stockholders' equity | (7,660) | 35,357 | |||||
Invested Capital | 252,920 | 270,099 | |||||
ROIC | |||||||
ROCE | |||||||
EV | |||||||
Common stock shares outstanding | 60,315 | 60,315 | |||||
Price | 4.65 -14.04% | 5.41 50.93% | |||||
Market cap | 280,660 -14.04% | 326,503 50.93% | |||||
EV | 145,122 | 197,540 | |||||
EBITDA | (45,658) | (54,032) | |||||
EV/EBITDA | |||||||
Interest | |||||||
Interest/NOPBT |