XSHE300494
Market cap719mUSD
Jan 10, Last price
10.75CNY
1D
-0.56%
1Q
1.70%
Jan 2017
-38.64%
IPO
35.05%
Name
Hubei Century Network Technology Inc
Chart & Performance
Profile
Hubei Century Network Technology Inc. operates an online entertainment platform in China. The company provides Internet games under the Life and Death Fighting 5, Three Kingdoms 11, The Great Voyage Age 4, Dynasty Warriors 6, and Dynasty Warriors 8 names; and other contents comprising music, videos, shopping, etc. It also offers IP game supervision, and deploy cloud acceleration services. Hubei Century Network Technology Inc. was founded in 2006 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,329,188 -19.84% | 1,658,234 35.83% | |||||||
Cost of revenue | 1,100,312 | 1,325,417 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 228,876 | 332,817 | |||||||
NOPBT Margin | 17.22% | 20.07% | |||||||
Operating Taxes | 17,744 | 29,768 | |||||||
Tax Rate | 7.75% | 8.94% | |||||||
NOPAT | 211,131 | 303,050 | |||||||
Net income | 169,348 -23.81% | 222,271 77.66% | |||||||
Dividends | (23,092) | ||||||||
Dividend yield | 0.30% | ||||||||
Proceeds from repurchase of equity | (100,000) | (90,000) | |||||||
BB yield | 1.29% | 2.23% | |||||||
Debt | |||||||||
Debt current | 104,108 | ||||||||
Long-term debt | 1,364 | 5,497 | |||||||
Deferred revenue | 1 | ||||||||
Other long-term liabilities | 1 | 80,000 | |||||||
Net debt | (1,354,053) | (1,143,825) | |||||||
Cash flow | |||||||||
Cash from operating activities | 269,552 | 280,791 | |||||||
CAPEX | (38,707) | ||||||||
Cash from investing activities | (43,117) | ||||||||
Cash from financing activities | (124,888) | ||||||||
FCF | 219,486 | 324,600 | |||||||
Balance | |||||||||
Cash | 1,305,073 | 1,198,605 | |||||||
Long term investments | 50,344 | 54,825 | |||||||
Excess cash | 1,288,958 | 1,170,519 | |||||||
Stockholders' equity | 1,365,175 | 1,121,614 | |||||||
Invested Capital | 427,138 | 593,652 | |||||||
ROIC | 41.37% | 47.73% | |||||||
ROCE | 13.33% | 19.39% | |||||||
EV | |||||||||
Common stock shares outstanding | 489,759 | 487,913 | |||||||
Price | 15.81 90.71% | 8.29 -25.05% | |||||||
Market cap | 7,743,083 91.43% | 4,044,795 -15.56% | |||||||
EV | 6,389,030 | 2,900,969 | |||||||
EBITDA | 260,698 | 366,625 | |||||||
EV/EBITDA | 24.51 | 7.91 | |||||||
Interest | 312 | 361 | |||||||
Interest/NOPBT | 0.14% | 0.11% |