No data to show
XNAS
WIMI
Market cap90mUSD
Jul 18, Last price
3.70USD
1D
0.27%
1Q
-11.90%
IPO
-31.35%
Name
WiMi Hologram Cloud Inc
Chart & Performance
P/E
—
P/S
2.23
EPS
—
Div Yield, %
—
Shrs. gr., 5y
8.11%
Rev. gr., 5y
21.04%
Revenues
585m
-14.21%
Net income
-421m
L+11.78%
CFO
89m
P
Profile
WiMi Hologram Cloud Inc. provides augmented reality (AR) based holographic services and products in China. It operates in three segments: AR Advertising Services, AR Entertainment, and Semiconductor Related Products and Services. The company primarily offers holographic AR advertising services and holographic AR entertainment products. Its holographic AR advertising software enables users to insert into video footages real or animated three-dimensional objects; and online holographic AR advertising solution embeds holographic AR ads into films and shows. The company's holographic AR entertainment products consist primarily of payment middleware software, game distribution platform, and holographic mixed reality software. In addition, it engages in the provision of central processing algorithm services, and provides computer chip products to enterprise customers, as well as sells comprehensive solutions for central processing algorithms and related services with software and hardware integration. Further, the company's holographic AR technologies are used in software engineering, content production, cloud, and big data. WiMi Hologram Cloud Inc. was founded in 2015 and is headquartered 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 |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 585,366 -14.21% | 682,293 -26.93% | |||||
Cost of revenue | 799,061 | 938,174 | |||||
Unusual Expense (Income) | |||||||
NOPBT | (213,695) | (255,881) | |||||
NOPBT Margin | |||||||
Operating Taxes | (2,527) | (3,623) | |||||
Tax Rate | |||||||
NOPAT | (211,168) | (252,258) | |||||
Net income | (421,190) 11.78% | (376,817) 48.12% | |||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 138,970 | ||||||
BB yield | -436.11% | ||||||
| Debt | |||||||
Debt current | 13,932 | 43,854 | |||||
Long-term debt | 36,424 | 1,861 | |||||
Deferred revenue | (1,679) | ||||||
Other long-term liabilities | 1,679 | ||||||
Net debt | (734,980) | (736,155) | |||||
| Cash flow | |||||||
Cash from operating activities | 88,561 | (238,156) | |||||
CAPEX | (68,069) | (1,106) | |||||
Cash from investing activities | (304,740) | (90,250) | |||||
Cash from financing activities | 3,860 | 108,855 | |||||
FCF | (278,215) | (197,356) | |||||
| Balance | |||||||
Cash | 773,835 | 611,231 | |||||
Long term investments | 11,501 | 170,640 | |||||
Excess cash | 756,068 | 747,756 | |||||
Stockholders' equity | (872,156) | (403,046) | |||||
Invested Capital | 1,683,625 | 1,591,049 | |||||
ROIC | |||||||
ROCE | |||||||
| EV | |||||||
Common stock shares outstanding | 87,234 | 86,136 | |||||
Price | 0.41 9.47% | 0.37 -75.66% | |||||
Market cap | 35,330 10.87% | 31,866 -74.90% | |||||
EV | (691,081) | (606,391) | |||||
EBITDA | (211,455) | (243,648) | |||||
EV/EBITDA | 3.27 | 2.49 | |||||
Interest | 1,049 | 2,253 | |||||
Interest/NOPBT | |||||||