No data to show
XNAS
ICG
Market cap42mUSD
Jul 17, Last price
2.81USD
1D
-9.52%
1Q
67.96%
IPO
-66.08%
Name
Intchains Group Ltd
Chart & Performance
P/E
11.73
P/S
2.14
EPS
1.72
Div Yield, %
—
Shrs. gr., 5y
0.06%
Rev. gr., 5y
51.06%
Revenues
282m
+242.68%
Net income
51m
P
CFO
0k
P
Profile
Intchains Group Limited designs and sells application-specific integrated circuit chips and ancillary software and hardware for blockchain applications in the People's Republic of China. It serves distributors, companies, and individuals. Intchains Group Limited was founded in 2017 and is based in Pudong, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 281,767 242.68% | 82,225 -82.64% | 473,740 -25.02% | |||
Cost of revenue | 278,611 | 147,193 | 151,035 | |||
Unusual Expense (Income) | ||||||
NOPBT | 3,156 | (64,968) | 322,705 | |||
NOPBT Margin | 1.12% | 68.12% | ||||
Operating Taxes | 1,320 | (8,756) | 11,856 | |||
Tax Rate | 41.83% | 3.67% | ||||
NOPAT | 1,836 | (56,212) | 310,849 | |||
Net income | 51,497 -292.19% | (26,795) -107.54% | 355,201 -21.09% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 61,306 | |||||
BB yield | -16.60% | |||||
| Debt | ||||||
Debt current | 272 | 1,103 | 972 | |||
Long-term debt | 272 | 2,625 | 1,560 | |||
Deferred revenue | (42) | |||||
Other long-term liabilities | 42 | |||||
Net debt | (540,839) | (704,618) | (709,699) | |||
| Cash flow | ||||||
Cash from operating activities | (4,708) | 326,685 | ||||
CAPEX | (48,146) | (4,018) | ||||
Cash from investing activities | (64,986) | (116,874) | ||||
Cash from financing activities | 51,218 | |||||
FCF | (161,534) | 52,041 | 162,890 | |||
| Balance | ||||||
Cash | 520,814 | 708,346 | 712,231 | |||
Long term investments | 20,569 | |||||
Excess cash | 527,295 | 704,235 | 688,544 | |||
Stockholders' equity | 817,831 | 812,329 | 789,021 | |||
Invested Capital | 486,044 | 247,954 | 244,080 | |||
ROIC | 0.50% | 162.60% | ||||
ROCE | 0.31% | 34.60% | ||||
| EV | ||||||
Common stock shares outstanding | 60,006 | 59,694 | 62,398 | |||
Price | 1.65 -73.32% | 6.19 | ||||
Market cap | 99,010 -73.18% | 369,207 | ||||
EV | (441,829) | (335,411) | ||||
EBITDA | 3,156 | (61,138) | 325,458 | |||
EV/EBITDA | 5.49 | |||||
Interest | 62 | 73 | ||||
Interest/NOPBT | 0.02% | |||||