XSHE300051
Market cap338mUSD
Jan 02, Last price
6.76CNY
1D
1.05%
1Q
-24.97%
Jan 2017
-53.86%
IPO
-66.12%
Name
Xiamen 35.com Technology Co Ltd
Chart & Performance
Profile
Xiamen 35.Com Technology Co., Ltd. provides enterprise information services in China. It offers It offers enterprise Internet solutions, such as domain name, lightning and hedgehog sound station, 35 cloud hosting, virtual and independent host, trusted and customized website services; enterprise communication solutions, including postal services; enterprise marketing solutions; mobile office solutions, including cloud office package, 35 cloud attendance, and 35 cloud OA; and enterprise management solutions. The company was founded in 2004 and is headquartered in Xiamen, 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 | 244,945 38.02% | 177,466 -3.70% | |||||||
Cost of revenue | 229,195 | 160,017 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 15,749 | 17,449 | |||||||
NOPBT Margin | 6.43% | 9.83% | |||||||
Operating Taxes | (3,327) | 2,105 | |||||||
Tax Rate | 12.07% | ||||||||
NOPAT | 19,076 | 15,344 | |||||||
Net income | |||||||||
Dividends | (17,924) | ||||||||
Dividend yield | 0.44% | ||||||||
Proceeds from repurchase of equity | 1,635 | ||||||||
BB yield | -0.05% | ||||||||
Debt | |||||||||
Debt current | 127,403 | 26,190 | |||||||
Long-term debt | 1,216,971 | 264,668 | |||||||
Deferred revenue | 6,746 | 6,920 | |||||||
Other long-term liabilities | 663 | 7,742 | |||||||
Net debt | 772,982 | 245,518 | |||||||
Cash flow | |||||||||
Cash from operating activities | (76,604) | 37,405 | |||||||
CAPEX | |||||||||
Cash from investing activities | (720,312) | ||||||||
Cash from financing activities | 1,004,490 | (60,063) | |||||||
FCF | (1,435,534) | 62,461 | |||||||
Balance | |||||||||
Cash | 563,026 | 39,867 | |||||||
Long term investments | 8,366 | 5,473 | |||||||
Excess cash | 559,145 | 36,466 | |||||||
Stockholders' equity | 411,423 | 374,836 | |||||||
Invested Capital | 1,573,551 | 445,149 | |||||||
ROIC | 1.89% | 3.43% | |||||||
ROCE | 0.79% | 3.62% | |||||||
EV | |||||||||
Common stock shares outstanding | 361,228 | 365,699 | |||||||
Price | 11.31 24.29% | 9.10 102.67% | |||||||
Market cap | 4,085,484 22.77% | 3,327,858 102.67% | |||||||
EV | 5,592,197 | 3,573,376 | |||||||
EBITDA | 46,443 | 33,710 | |||||||
EV/EBITDA | 120.41 | 106.00 | |||||||
Interest | 27,936 | 20,446 | |||||||
Interest/NOPBT | 177.38% | 117.18% |