XSHE300383
Market cap3.41bUSD
Jan 17, Last price
13.89CNY
1D
-1.91%
1Q
32.41%
Jan 2017
11.30%
IPO
-11.42%
Name
Beijing Sinnet Technology Co Ltd
Chart & Performance
Profile
Beijing Sinnet Technology Co., Ltd provides Internet data center, Internet access, and cloud computing services worldwide. The company offers server hosting, leasing, operation and maintenance, and network access services; libraries, networking, analysis, robotics, machine learning and artificial intelligence, Internet of Things, mobile, security, hybrid cloud, virtual reality and augmented reality, media, and application development, and deployment and management services; and cloud computing-based value-added services, such as consulting, deployment, migration, operation and maintenance, and hosting services. It also provides SaaS services, including data monitoring, effect evaluation, and intelligent delivery of search advertising; and Internet broadband access services. Beijing Sinnet Technology Co., Ltd was founded in 1999 and is based in Beijing, 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 | 7,855,463 9.24% | 7,191,030 -6.61% | |||||||
Cost of revenue | 6,939,806 | 6,450,756 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 915,657 | 740,274 | |||||||
NOPBT Margin | 11.66% | 10.29% | |||||||
Operating Taxes | 82,187 | 11,755 | |||||||
Tax Rate | 8.98% | 1.59% | |||||||
NOPAT | 833,470 | 728,519 | |||||||
Net income | 387,959 | ||||||||
Dividends | (191,519) | (35,952) | |||||||
Dividend yield | 1.12% | 0.25% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 965,769 | 683,086 | |||||||
Long-term debt | 2,490,906 | 3,863,165 | |||||||
Deferred revenue | 12,158 | 12,477 | |||||||
Other long-term liabilities | 93,438 | 404,127 | |||||||
Net debt | 649,578 | 1,165,117 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,677,817 | 1,468,206 | |||||||
CAPEX | (1,246,902) | ||||||||
Cash from investing activities | (195,288) | ||||||||
Cash from financing activities | (1,542,315) | ||||||||
FCF | 705,243 | (839,705) | |||||||
Balance | |||||||||
Cash | 2,689,258 | 3,381,134 | |||||||
Long term investments | 117,839 | ||||||||
Excess cash | 2,414,323 | 3,021,583 | |||||||
Stockholders' equity | 5,830,184 | 5,427,468 | |||||||
Invested Capital | 13,987,941 | 14,338,440 | |||||||
ROIC | 5.88% | 5.19% | |||||||
ROCE | 5.56% | 4.24% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,763,449 | 1,797,593 | |||||||
Price | 9.71 19.00% | 8.16 -45.01% | |||||||
Market cap | 17,123,093 16.73% | 14,668,358 -36.18% | |||||||
EV | 18,331,857 | 16,379,063 | |||||||
EBITDA | 1,643,984 | 1,537,635 | |||||||
EV/EBITDA | 11.15 | 10.65 | |||||||
Interest | 188,807 | 182,799 | |||||||
Interest/NOPBT | 20.62% | 24.69% |