XSHE002558
Market cap2.89bUSD
Jan 17, Last price
11.79CNY
1D
0.34%
1Q
2.70%
Jan 2017
-76.38%
IPO
10.81%
Name
Chongqing New Century Cruise Co Ltd
Chart & Performance
Profile
Giant Network Group Co., Ltd. researches, develops, and sells online games in China. It offers client and mobile games; and mobile Internet products, such as WiFi Sharing Master, MUST collaboration, and Dudu Voice. The company was formerly known as Shanghai Zhengtu Network Co., Ltd. and changed its name to Giant Network Group Co., Ltd. Giant Network Group Co., Ltd. was founded in 1994 and is based 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 | 2,924,174 43.50% | 2,037,707 -4.07% | |||||||
Cost of revenue | 2,076,910 | 1,407,285 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 847,264 | 630,422 | |||||||
NOPBT Margin | 28.97% | 30.94% | |||||||
Operating Taxes | 9,604 | ||||||||
Tax Rate | 1.13% | ||||||||
NOPAT | 837,660 | 630,422 | |||||||
Net income | 1,086,440 27.67% | 850,953 -14.43% | |||||||
Dividends | (551,163) | (307,564) | |||||||
Dividend yield | 2.69% | 2.00% | |||||||
Proceeds from repurchase of equity | (88,941) | 28,584 | |||||||
BB yield | 0.43% | -0.19% | |||||||
Debt | |||||||||
Debt current | 588,083 | ||||||||
Long-term debt | 65,195 | 83,051 | |||||||
Deferred revenue | 13,932 | ||||||||
Other long-term liabilities | 18,583 | 13,708 | |||||||
Net debt | (11,976,046) | (10,927,252) | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,125,072 | 736,854 | |||||||
CAPEX | (88,633) | ||||||||
Cash from investing activities | (315,087) | ||||||||
Cash from financing activities | (659,700) | ||||||||
FCF | 801,534 | 608,937 | |||||||
Balance | |||||||||
Cash | 2,103,083 | 2,122,246 | |||||||
Long term investments | 9,938,159 | 9,476,140 | |||||||
Excess cash | 11,895,033 | 11,496,501 | |||||||
Stockholders' equity | 7,721,307 | 10,711,795 | |||||||
Invested Capital | 4,061,808 | 1,762,933 | |||||||
ROIC | 28.76% | 34.08% | |||||||
ROCE | 7.18% | 5.04% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,841,424 | 1,928,631 | |||||||
Price | 11.14 39.95% | 7.96 -33.50% | |||||||
Market cap | 20,513,466 33.62% | 15,351,900 -31.77% | |||||||
EV | 8,580,652 | 4,469,214 | |||||||
EBITDA | 910,078 | 698,139 | |||||||
EV/EBITDA | 9.43 | 6.40 | |||||||
Interest | 21,508 | 17,798 | |||||||
Interest/NOPBT | 2.54% | 2.82% |