XSHE000839
Market cap1.59bUSD
Jan 15, Last price
2.97CNY
1D
3.85%
1Q
17.39%
Jan 2017
-67.65%
Name
CITIC Guoan Information Industry Co Ltd
Chart & Performance
Profile
CITIC Guoan Information Industry Co., Ltd. engages in the investment and construction of cable television networks and satellite communication networks. It operates and manages the invested cable TV projects; and provides basic TV program services, video-on-demand, high-definition film and television, and cable broadband and other value-added services; computer application software and hardware development; call center outsourcing services; computer network system integration services; and enterprise information communication and mobile internet innovation services. The company also develops residences, hotels, office buildings, and tourism real estate properties; researches and develops internet network technology and application solutions; and sells domain names and related applications. It serves smart buildings, smart transportation, smart cities, and other intelligent fields. The company was founded in 1997 and is based in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 2,981,635 10.16% | 2,706,748 1.74% | |||||||
Cost of revenue | 2,630,569 | 2,738,117 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 351,066 | (31,369) | |||||||
NOPBT Margin | 11.77% | ||||||||
Operating Taxes | 42,523 | 53,735 | |||||||
Tax Rate | 12.11% | ||||||||
NOPAT | 308,543 | (85,105) | |||||||
Net income | (91,019) | ||||||||
Dividends | (38,887) | ||||||||
Dividend yield | 0.43% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 755,313 | 1,725,060 | |||||||
Long-term debt | 777,338 | 567,741 | |||||||
Deferred revenue | 18 | 60 | |||||||
Other long-term liabilities | 1,130,121 | 730,568 | |||||||
Net debt | (1,768,676) | (975,860) | |||||||
Cash flow | |||||||||
Cash from operating activities | (164,559) | ||||||||
CAPEX | (28,410) | ||||||||
Cash from investing activities | 181,592 | 702,816 | |||||||
Cash from financing activities | (52,435) | ||||||||
FCF | 404,537 | 81,558 | |||||||
Balance | |||||||||
Cash | 445,059 | 443,727 | |||||||
Long term investments | 2,856,268 | 2,824,933 | |||||||
Excess cash | 3,152,245 | 3,133,323 | |||||||
Stockholders' equity | (186,709) | 3,919,826 | |||||||
Invested Capital | 3,366,698 | 23,740 | |||||||
ROIC | 18.20% | ||||||||
ROCE | 11.03% | ||||||||
EV | |||||||||
Common stock shares outstanding | 3,919,826 | 3,919,826 | |||||||
Price | 2.29 -9.49% | 2.53 -5.60% | |||||||
Market cap | 8,976,402 -9.49% | 9,917,161 -5.60% | |||||||
EV | 6,516,467 | 9,190,592 | |||||||
EBITDA | 465,573 | 125,044 | |||||||
EV/EBITDA | 14.00 | 73.50 | |||||||
Interest | 143,309 | 139,977 | |||||||
Interest/NOPBT | 40.82% |