XSHE300188
Market cap1.53bUSD
Jan 15, Last price
13.09CNY
1D
-0.68%
1Q
-11.61%
Jan 2017
-2.09%
IPO
234.78%
Name
Xiamen Meiya Pico Information Co Ltd
Chart & Performance
Profile
Xiamen Meiya Pico Information Co.,LTD. provides digital forensics and information security products and services in China and internationally. The company offers computer forensic products, including Recovery Master, a professional digital forensic equipment, which supports the recovery of various data formats; MagiCube, a portable computer forensics equipment; Forensic Tower for disk duplication, imaging OS emulation, and data recovery and analysis; and Forensics Master, a forensic analysis software. Its computer forensic products also comprise OCTOPUS, an acquisition device with parallel acquisition technology; Aurora, an integrated password recovery solution; Data Wiping Workstation, a data destroying device for various storage media; Write-blocker Kit that secures digital investigation on various storage media; and HDD Duplication System, a multi-tasks clone device for disk-to-disk and disk-to-image duplication. In addition, the company provides mobile forensics systems for data acquisition, data recovery, data analysis, and report making on cell phones; Forensics Commander, a smart investigation table for pre-examining, storage fixing, analyzing, system emulation, and real-time reporting; Grampus, a forensic automobile for instant forensic response; and Digital Forensic Laboratory, a solution that provides support on the digital forensic investigation. Further, it offers anti-drone gear for drone flights; and Vehicle-Based LTE Locator System, as well as provides computer forensics, mobile forensics, data recovery, information security, and online training courses. It serves forensic, law enforcement, and government customers. The company was founded in 1999 and is based 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 | 1,983,723 -12.98% | 2,279,694 -10.08% | |||||||
Cost of revenue | 1,680,965 | 1,817,271 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 302,758 | 462,423 | |||||||
NOPBT Margin | 15.26% | 20.28% | |||||||
Operating Taxes | (56,483) | ||||||||
Tax Rate | |||||||||
NOPAT | 359,241 | 462,423 | |||||||
Net income | (205,623) -239.06% | 147,864 -52.41% | |||||||
Dividends | (38,654) | (96,794) | |||||||
Dividend yield | 0.28% | 0.88% | |||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 100,862 | 353,423 | |||||||
Long-term debt | 256,566 | 185,400 | |||||||
Deferred revenue | 50,435 | 51,592 | |||||||
Other long-term liabilities | 28 | 1 | |||||||
Net debt | (1,304,427) | (1,273,096) | |||||||
Cash flow | |||||||||
Cash from operating activities | 244,894 | ||||||||
CAPEX | (157,159) | ||||||||
Cash from investing activities | (38,803) | ||||||||
Cash from financing activities | (266,841) | 770,267 | |||||||
FCF | 615,513 | 128,407 | |||||||
Balance | |||||||||
Cash | 1,333,395 | 1,430,990 | |||||||
Long term investments | 328,459 | 380,929 | |||||||
Excess cash | 1,562,668 | 1,697,934 | |||||||
Stockholders' equity | 2,452,392 | 3,095,991 | |||||||
Invested Capital | 2,806,443 | 3,041,727 | |||||||
ROIC | 12.29% | 16.62% | |||||||
ROCE | 6.87% | 9.73% | |||||||
EV | |||||||||
Common stock shares outstanding | 856,761 | 859,477 | |||||||
Price | 16.02 24.57% | 12.86 -25.19% | |||||||
Market cap | 13,725,317 24.18% | 11,052,878 -19.29% | |||||||
EV | 12,526,064 | 9,881,865 | |||||||
EBITDA | 514,384 | 628,899 | |||||||
EV/EBITDA | 24.35 | 15.71 | |||||||
Interest | 13,194 | 12,275 | |||||||
Interest/NOPBT | 4.36% | 2.65% |