Loading...
XSHE002416
Market cap2.23bUSD
Jan 16, Last price  
13.37CNY
1D
2.45%
1Q
28.43%
Jan 2017
8.92%
IPO
-26.42%
Name

Shenzhen Aisidi Co.

Chart & Performance

D1W1MN
XSHE:002416 chart
P/E
24.97
P/S
0.18
EPS
0.54
Div Yield, %
3.79%
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
10.07%
Revenues
92.05b
+0.68%
3,196,513,2204,395,325,6457,299,738,4188,753,583,05910,887,716,82812,874,590,16119,580,609,94040,243,479,77448,320,567,49649,569,028,33148,333,277,75156,735,870,50656,983,791,97555,969,322,61364,189,955,79495,165,653,00191,429,007,18892,054,220,300
Net income
655m
-10.26%
70,090,336124,613,006399,805,718478,228,974596,962,481359,263,5930754,479,08929,143,960140,631,298187,751,905378,967,6190343,682,499700,472,509922,090,487730,198,082655,284,710
CFO
3.64b
+576.83%
294,896,132121,955,022144,907,145387,935,7550087,077,444780,181,2349,096,769292,544,6941,389,738,7330492,248,7391,691,513,8451,627,968,6480538,271,7703,643,195,146
Dividend
May 30, 20240.4 CNY/sh

Profile

Shenzhen Aisidi CO.,LTD. provides supply chain services in China and internationally. It engages in smartphone, 3C digital, and FMCG distribution, as well as integrated supply chain service; and electronic atomizer and apple retail, e-commerce and localization service, and communication and value-added service. The company was incorporated in 1998 and is headquartered in Shenzhen, China.
URL
https://www.aisidi.com/
IPO date
May 28, 2010
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
92,054,220
0.68%
91,429,007
-3.93%
Cost of revenue
90,310,953
89,916,814
Unusual Expense (Income)
NOPBT
1,743,267
1,512,194
NOPBT Margin
1.89%
1.65%
Operating Taxes
175,126
170,058
Tax Rate
10.05%
11.25%
NOPAT
1,568,141
1,342,135
Net income
655,285
-10.26%
730,198
-20.81%
Dividends
(619,641)
(557,677)
Dividend yield
5.38%
4.75%
Proceeds from repurchase of equity
(15,147)
(4,743)
BB yield
0.13%
0.04%
Debt
Debt current
3,342,575
5,584,670
Long-term debt
79,431
58,587
Deferred revenue
2,332
3,600
Other long-term liabilities
317
Net debt
(1,606,496)
2,023,827
Cash flow
Cash from operating activities
3,643,195
538,272
CAPEX
(24,406)
Cash from investing activities
Cash from financing activities
(2,560,704)
FCF
3,806,608
876,260
Balance
Cash
3,356,839
2,971,047
Long term investments
1,671,664
648,383
Excess cash
425,792
Stockholders' equity
4,262,115
4,676,347
Invested Capital
9,348,921
11,697,356
ROIC
14.90%
11.21%
ROCE
17.81%
12.93%
EV
Common stock shares outstanding
1,239,192
1,239,282
Price
9.29
-2.00%
9.48
-16.70%
Market cap
11,512,093
-2.01%
11,748,392
-16.70%
EV
10,331,245
14,143,473
EBITDA
1,841,714
1,594,068
EV/EBITDA
5.61
8.87
Interest
176,367
196,605
Interest/NOPBT
10.12%
13.00%