XSHE300148
Market cap397mUSD
Jan 09, Last price
3.57CNY
1D
2.01%
1Q
-0.56%
Jan 2017
-77.66%
IPO
-50.33%
Name
Tangel Culture Co Ltd
Chart & Performance
Profile
Tangel Culture Co., Ltd. research, develops, distributes, and operates mobile games, book publishing, and educational services in China. The company is involved in mass reading businesses. It also offers public welfare funding platform; psychological counselling services and technical support services; and construction services for psychological counselling room. Tangel Culture Co., Ltd. was incorporated in 2003 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 | 447,887 -26.07% | 605,838 19.86% | |||||||
Cost of revenue | 368,547 | 531,111 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 79,340 | 74,727 | |||||||
NOPBT Margin | 17.71% | 12.33% | |||||||
Operating Taxes | 8,592 | 10,004 | |||||||
Tax Rate | 10.83% | 13.39% | |||||||
NOPAT | 70,747 | 64,724 | |||||||
Net income | |||||||||
Dividends | (4,209) | ||||||||
Dividend yield | 0.13% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 5,000 | 14,831 | |||||||
Long-term debt | 90,302 | 86,295 | |||||||
Deferred revenue | 12,582 | 12,742 | |||||||
Other long-term liabilities | 33,090 | 883 | |||||||
Net debt | (734,345) | (641,602) | |||||||
Cash flow | |||||||||
Cash from operating activities | 71,991 | 110,967 | |||||||
CAPEX | (10,735) | ||||||||
Cash from investing activities | 70,257 | ||||||||
Cash from financing activities | (18,827) | ||||||||
FCF | 87,032 | 162,186 | |||||||
Balance | |||||||||
Cash | 597,345 | 618,672 | |||||||
Long term investments | 232,301 | 124,056 | |||||||
Excess cash | 807,253 | 712,437 | |||||||
Stockholders' equity | (1,588,027) | 963,655 | |||||||
Invested Capital | 2,826,384 | 605,273 | |||||||
ROIC | 4.12% | 8.86% | |||||||
ROCE | 6.37% | 5.66% | |||||||
EV | |||||||||
Common stock shares outstanding | 854,660 | 835,339 | |||||||
Price | 3.77 3.01% | 3.66 -31.84% | |||||||
Market cap | 3,222,069 5.39% | 3,057,342 -32.01% | |||||||
EV | 2,619,662 | 2,724,335 | |||||||
EBITDA | 111,857 | 106,759 | |||||||
EV/EBITDA | 23.42 | 25.52 | |||||||
Interest | 4,610 | 5,133 | |||||||
Interest/NOPBT | 5.81% | 6.87% |