XSHE002261
Market cap3.01bUSD
Jan 17, Last price
17.60CNY
1D
-1.18%
1Q
-21.08%
Jan 2017
48.01%
IPO
658.44%
Name
Talkweb Information System Co Ltd
Chart & Performance
Profile
Talkweb Information System Co.,Ltd. provides online education services and mobile games in China. It offers examination paper marking and education evaluation services; online marking services for paper-based examinations, such as college, high school, and postgraduate entrance examinations, as well as self-examinations, academic proficiency examinations, college English test bands 4 and 6 (CET), campus examinations, etc. The company also provides smart education services, including informatization solutions for education management departments and campuses; smart campus solutions for schools; kindergarten multimedia teaching content services; and software cloud services. In addition, it researches, develops, and distributes mobile games. The company was founded in 1996 and is headquartered in Changsha, 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 | 3,154,142 41.02% | 2,236,662 0.29% | |||||||
Cost of revenue | 2,859,742 | 2,145,450 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 294,399 | 91,211 | |||||||
NOPBT Margin | 9.33% | 4.08% | |||||||
Operating Taxes | 12,857 | ||||||||
Tax Rate | 4.37% | ||||||||
NOPAT | 281,543 | 91,211 | |||||||
Net income | 44,963 | ||||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (7,439) | ||||||||
BB yield | 0.04% | ||||||||
Debt | |||||||||
Debt current | 1,515,084 | 483,763 | |||||||
Long-term debt | 315,332 | 206,177 | |||||||
Deferred revenue | 5,041 | 2,712 | |||||||
Other long-term liabilities | 180,090 | 164,097 | |||||||
Net debt | 611,395 | (624,101) | |||||||
Cash flow | |||||||||
Cash from operating activities | (1,169,883) | ||||||||
CAPEX | (78,762) | ||||||||
Cash from investing activities | 397,090 | ||||||||
Cash from financing activities | 1,065,779 | 255,729 | |||||||
FCF | (1,200,891) | (89,161) | |||||||
Balance | |||||||||
Cash | 1,180,945 | 1,314,041 | |||||||
Long term investments | 38,076 | ||||||||
Excess cash | 1,061,314 | 1,202,208 | |||||||
Stockholders' equity | (28,674) | 1,480,148 | |||||||
Invested Capital | 4,727,949 | 2,238,661 | |||||||
ROIC | 8.08% | 3.70% | |||||||
ROCE | 6.24% | 2.64% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,255,954 | 1,248,018 | |||||||
Price | 15.04 126.85% | 6.63 -19.64% | |||||||
Market cap | 18,889,542 128.29% | 8,274,357 -19.64% | |||||||
EV | 19,659,315 | 7,808,334 | |||||||
EBITDA | 379,901 | 185,037 | |||||||
EV/EBITDA | 51.75 | 42.20 | |||||||
Interest | 34,898 | 17,819 | |||||||
Interest/NOPBT | 11.85% | 19.54% |