Loading...
XSHE002104
Market cap609mUSD
Jan 10, Last price  
6.10CNY
1D
-3.94%
1Q
-7.85%
Jan 2017
-46.42%
IPO
176.94%
Name

Hengbao Co Ltd

Chart & Performance

D1W1MN
XSHE:002104 chart
P/E
28.36
P/S
3.54
EPS
0.22
Div Yield, %
0.00%
Shrs. gr., 5y
-0.26%
Rev. gr., 5y
-5.67%
Revenues
1.26b
+22.10%
155,681,754172,114,550249,501,747352,206,953374,592,832425,082,649662,644,717774,945,267929,871,1541,260,997,1151,550,767,1021,820,661,7771,353,352,5971,368,374,0911,690,305,3331,535,467,2551,052,163,738959,885,2681,033,723,7621,262,143,660
Net income
158m
+92.37%
33,529,72539,161,35741,938,38361,388,77081,163,23593,822,050104,204,369115,197,057127,336,103200,785,158292,190,795370,934,191146,405,344162,648,403145,493,02186,769,193053,082,67381,912,457157,577,800
CFO
213m
52,942,10446,453,19777,847,54065,946,887079,721,704140,041,631100,127,079247,835,033223,860,538419,217,381194,240,118304,691,5580588,243,1080515,155,45362,323,3350213,407,736
Dividend
Jul 29, 20240.13 CNY/sh
Earnings
May 30, 2025

Profile

Hengbao Co.,Ltd. provides smart products and solutions in China and internationally. The company offers card payment and security services; blockchain finance, digital asset wallet, and supply chain finance services; mobile communications and the internet of things; smart password key, electronic token, Bluetooth USBKEY, mobile smart terminal mobile phone shield, and other products; tax security products; Bluetooth-type secure reading and writing terminal; brush face payment terminal; and one card cloud and mobile payment platform services. it provides its services for industrial solutions, including financial industry, communications industry, mobile payment cloud platform, automotive, and composite solutions. The company was incorporated in 1996 and is headquartered in Danyang, China.
URL
https://www.hengbao.com/
IPO date
Jan 10, 2007
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,262,144
22.10%
1,033,724
7.69%
Cost of revenue
1,040,151
900,687
Unusual Expense (Income)
NOPBT
221,993
133,037
NOPBT Margin
17.59%
12.87%
Operating Taxes
18,046
777
Tax Rate
8.13%
0.58%
NOPAT
203,947
132,259
Net income
157,578
92.37%
81,912
54.31%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
26,472
Long-term debt
1,346
38,742
Deferred revenue
1,255
1,396
Other long-term liabilities
2
2
Net debt
(250,840)
(998,416)
Cash flow
Cash from operating activities
213,408
CAPEX
(69,007)
Cash from investing activities
(450,952)
311,871
Cash from financing activities
(26,875)
30,145
FCF
594,887
(225,707)
Balance
Cash
1,113,739
1,063,631
Long term investments
(861,553)
Excess cash
189,079
1,011,944
Stockholders' equity
2,099,180
1,932,950
Invested Capital
1,935,817
999,398
ROIC
13.90%
15.14%
ROCE
10.43%
6.60%
EV
Common stock shares outstanding
700,657
697,721
Price
7.68
3.64%
7.41
9.13%
Market cap
5,381,047
4.08%
5,170,113
9.26%
EV
5,130,207
4,171,697
EBITDA
254,587
166,553
EV/EBITDA
20.15
25.05
Interest
1,530
2,440
Interest/NOPBT
0.69%
1.83%