Loading...
XSHE002421
Market cap922mUSD
Jan 13, Last price  
3.19CNY
1D
0.00%
1Q
12.72%
Jan 2017
-51.52%
IPO
58.58%
Name

Shenzhen Das Intellitech Co Ltd

Chart & Performance

D1W1MN
XSHE:002421 chart
P/E
58.94
P/S
1.78
EPS
0.05
Div Yield, %
1.88%
Shrs. gr., 5y
1.75%
Rev. gr., 5y
8.56%
Revenues
3.81b
+6.03%
147,628,610217,642,479264,405,717314,653,513385,843,876530,560,041824,070,2641,011,892,6531,263,062,2671,711,308,6692,457,015,4652,572,487,7262,527,415,2752,205,852,5493,210,988,5413,163,998,5593,594,335,9343,810,932,343
Net income
115m
-45.80%
11,111,81322,235,60219,572,61929,091,19531,572,24044,962,64777,801,32082,294,209112,167,858152,633,303275,495,429311,825,825216,769,7840315,281,5260211,771,631114,777,861
CFO
56m
-92.90%
8,163,64414,326,61025,468,31331,598,25531,832,8697,924,913104,309,9324,520,823114,107,771137,004,6570210,127,3450473,968,308282,936,67243,676,953782,340,39755,566,276
Dividend
Jun 07, 20240.02 CNY/sh
Earnings
May 21, 2025

Profile

Shenzhen Das Intellitech Co., Ltd. provides intelligent building and energy management solutions in China. The company offers central air-conditioning energy management systems; central air-conditioning energy saving control systems; C3 card systems; and smart home products, access control products and accessories, and consumer and attendance products. It also offers energy monitoring and management platform for urban buildings; metro integrated monitoring software system for rail transit lines; and community integrated management platform. The company was founded in 1995 and is headquartered in Shenzhen, China.
URL
http://www.chn-das.com/
IPO date
Jun 03, 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
3,810,932
6.03%
3,594,336
13.60%
Cost of revenue
3,187,132
3,079,287
Unusual Expense (Income)
NOPBT
623,800
515,049
NOPBT Margin
16.37%
14.33%
Operating Taxes
2,623
38,813
Tax Rate
0.42%
7.54%
NOPAT
621,177
476,235
Net income
114,778
-45.80%
211,772
 
Dividends
(127,235)
(918)
Dividend yield
1.89%
0.01%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
957,398
832,939
Long-term debt
2,606,739
2,374,096
Deferred revenue
7,040
6,964
Other long-term liabilities
(2,373,586)
Net debt
698,552
1,534,082
Cash flow
Cash from operating activities
55,566
782,340
CAPEX
(426,946)
Cash from investing activities
(200,586)
Cash from financing activities
227,146
FCF
(498,632)
937,248
Balance
Cash
1,729,859
1,672,953
Long term investments
1,135,726
Excess cash
2,675,038
1,493,236
Stockholders' equity
2,771,334
2,756,728
Invested Capital
4,481,711
2,200,477
ROIC
18.59%
27.73%
ROCE
8.72%
8.49%
EV
Common stock shares outstanding
2,086,870
1,910,371
Price
3.22
-6.94%
3.46
-10.36%
Market cap
6,719,722
1.66%
6,609,885
-10.07%
EV
7,588,716
8,316,158
EBITDA
844,372
644,391
EV/EBITDA
8.99
12.91
Interest
95,289
82,424
Interest/NOPBT
15.28%
16.00%