XSHE002230
Market cap15bUSD
Dec 24, Last price
50.28CNY
1D
-2.92%
1Q
40.14%
Jan 2017
178.18%
IPO
203.20%
Name
iFLYTEK Co Ltd
Chart & Performance
Profile
Iflytek Co., Ltd. engages in the research and development of artificial intelligence (AI) technologies. Iflytek Co., Ltd. was founded in 1999 and is based in Hefei, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 19,650,329 4.41% | 18,820,234 2.77% | 18,313,606 40.61% | |||||||
Cost of revenue | 16,703,354 | 17,755,929 | 16,574,103 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,946,975 | 1,064,305 | 1,739,502 | |||||||
NOPBT Margin | 15.00% | 5.66% | 9.50% | |||||||
Operating Taxes | (193,375) | |||||||||
Tax Rate | ||||||||||
NOPAT | 3,140,351 | 1,064,305 | 1,739,502 | |||||||
Net income | 657,313 17.12% | 561,213 -63.94% | 1,556,464 14.13% | |||||||
Dividends | (229,712) | (231,126) | (441,979) | |||||||
Dividend yield | 0.21% | 0.30% | 0.37% | |||||||
Proceeds from repurchase of equity | (209,517) | (1) | ||||||||
BB yield | 0.19% | 0.00% | ||||||||
Debt | ||||||||||
Debt current | 242,723 | 785,246 | 703,216 | |||||||
Long-term debt | 5,045,921 | 2,380,311 | 1,093,807 | |||||||
Deferred revenue | 775,651 | 686,615 | 651,301 | |||||||
Other long-term liabilities | 1,044,665 | 1,001,769 | 789,771 | |||||||
Net debt | (271,056) | (4,371,885) | (7,783,489) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 349,758 | 630,761 | 893,075 | |||||||
CAPEX | (4,081,858) | |||||||||
Cash from investing activities | (3,978,728) | |||||||||
Cash from financing activities | 2,829,704 | 2,378,786 | ||||||||
FCF | (401,104) | (1,325,051) | (1,518,583) | |||||||
Balance | ||||||||||
Cash | 3,562,635 | 4,346,385 | 5,869,934 | |||||||
Long term investments | 1,997,065 | 3,191,058 | 3,710,577 | |||||||
Excess cash | 4,577,184 | 6,596,431 | 8,664,831 | |||||||
Stockholders' equity | 8,385,370 | 7,783,106 | 7,734,952 | |||||||
Invested Capital | 20,018,196 | 14,429,486 | 12,079,767 | |||||||
ROIC | 18.23% | 8.03% | 16.94% | |||||||
ROCE | 11.71% | 5.02% | 8.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,347,546 | 2,323,753 | 2,288,917 | |||||||
Price | 46.38 41.27% | 32.83 -37.48% | 52.51 28.48% | |||||||
Market cap | 108,879,188 42.72% | 76,288,804 -36.53% | 120,191,058 31.54% | |||||||
EV | 109,307,882 | 72,636,659 | 113,173,755 | |||||||
EBITDA | 4,877,270 | 2,730,735 | 3,192,051 | |||||||
EV/EBITDA | 22.41 | 26.60 | 35.45 | |||||||
Interest | 96,252 | 65,047 | 65,802 | |||||||
Interest/NOPBT | 3.27% | 6.11% | 3.78% |