XSHE300205
Market cap272mUSD
Dec 26, Last price
4.63CNY
1D
0.87%
1Q
-7.21%
Jan 2017
-67.71%
IPO
-30.58%
Name
Wuhan Tianyu Information Industry Co Ltd
Chart & Performance
Profile
Wuhan Tianyu Information Industry Co., Ltd. provides data security products and smart cards worldwide. The company provides card products, including financial IC cards, financial social security cards, resident health cards, communication smart cards, traffic smart cards, eSE mode cards, IOT card, etc. It also offers terminal products, such as mPOS and smart POS products, mobile credit card equipment, tax control disks, smart wearable devices, etc. The company was founded in 1993 and is based in Wuhan, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,700,494 -5.09% | 1,791,780 25.27% | 1,430,302 -15.54% | |||||||
Cost of revenue | 1,549,488 | 1,558,349 | 1,459,432 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 151,006 | 233,431 | (29,130) | |||||||
NOPBT Margin | 8.88% | 13.03% | ||||||||
Operating Taxes | 3,641 | 14,649 | ||||||||
Tax Rate | 2.41% | 6.28% | ||||||||
NOPAT | 147,365 | 218,781 | (29,130) | |||||||
Net income | 19,707 -77.20% | 86,426 | ||||||||
Dividends | (37,360) | |||||||||
Dividend yield | 0.80% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 406,376 | 692,972 | 609,937 | |||||||
Long-term debt | 76,367 | 635 | 6,319 | |||||||
Deferred revenue | 37,808 | 700 | 1,100 | |||||||
Other long-term liabilities | 113,498 | 42,552 | 52,030 | |||||||
Net debt | (724,239) | (304,917) | 77,711 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (200,844) | 102,217 | ||||||||
CAPEX | (52,044) | |||||||||
Cash from investing activities | (68,880) | 374,843 | ||||||||
Cash from financing activities | (46,395) | 152,302 | ||||||||
FCF | (58,418) | 451,482 | (560,216) | |||||||
Balance | ||||||||||
Cash | 652,067 | 969,033 | 538,545 | |||||||
Long term investments | 554,915 | 29,491 | ||||||||
Excess cash | 1,121,957 | 908,935 | 467,029 | |||||||
Stockholders' equity | 746,507 | 881,489 | 799,581 | |||||||
Invested Capital | 1,363,950 | 1,343,154 | 1,611,907 | |||||||
ROIC | 10.89% | 14.81% | ||||||||
ROCE | 7.13% | 10.45% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 430,279 | 430,056 | 430,056 | |||||||
Price | 10.86 -1.27% | 11.00 -17.79% | 13.38 29.28% | |||||||
Market cap | 4,672,828 -1.22% | 4,730,616 -17.79% | 5,754,149 29.28% | |||||||
EV | 3,948,433 | 4,435,660 | 5,846,933 | |||||||
EBITDA | 200,905 | 270,443 | 9,898 | |||||||
EV/EBITDA | 19.65 | 16.40 | 590.70 | |||||||
Interest | 32,727 | 31,067 | 18,699 | |||||||
Interest/NOPBT | 21.67% | 13.31% |