XSHE300546
Market cap396mUSD
Jan 10, Last price
15.66CNY
1D
-3.87%
1Q
-1.07%
Jan 2017
-82.06%
IPO
-37.09%
Name
Shenzhen Emperor Technology Co Ltd
Chart & Performance
Profile
Shenzhen Emperor Technology Co., Ltd. produces and sells equipment, software, and systems for secure ID and smart card issuance, smart card fare payment, and rail transit. The company offers secure identity documents for issuing and managing of national IDs, ePassports, voter IDs, driver licenses, and other credential IDs; ePublic services including EMP ePublic Services, kiosk management system, identity information management, dispensing system, and smart banking kiosk management systems; electronic voting, such as biometric voter card personalization, voter registration and verification, electronic voting machine, and voting management system. It also provides ITS & AFC solution, such as ticketing system, bus fleet management, passenger flow analysis etc. It serves governments, card manufacturers, and transportation operators. Shenzhen Emperor Technology Co., Ltd. was founded in 1995 and is headquartered in Shenzhen, 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 | 412,181 -33.24% | 617,415 30.53% | |||||||
Cost of revenue | 355,604 | 554,218 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 56,577 | 63,197 | |||||||
NOPBT Margin | 13.73% | 10.24% | |||||||
Operating Taxes | (631) | ||||||||
Tax Rate | |||||||||
NOPAT | 57,208 | 63,197 | |||||||
Net income | (23,548) -163.90% | 36,850 238.00% | |||||||
Dividends | (4,281) | ||||||||
Dividend yield | 0.15% | ||||||||
Proceeds from repurchase of equity | (784) | ||||||||
BB yield | 0.03% | ||||||||
Debt | |||||||||
Debt current | 8,203 | ||||||||
Long-term debt | 15,461 | 35,521 | |||||||
Deferred revenue | 9,654 | ||||||||
Other long-term liabilities | 6,892 | ||||||||
Net debt | (633,504) | (617,603) | |||||||
Cash flow | |||||||||
Cash from operating activities | 39,383 | 117,184 | |||||||
CAPEX | (12,189) | ||||||||
Cash from investing activities | 5,813 | ||||||||
Cash from financing activities | (13,840) | 188,995 | |||||||
FCF | 115,675 | 128,845 | |||||||
Balance | |||||||||
Cash | 639,488 | 661,328 | |||||||
Long term investments | 9,478 | ||||||||
Excess cash | 628,356 | 630,457 | |||||||
Stockholders' equity | 632,977 | 705,607 | |||||||
Invested Capital | 447,910 | 491,430 | |||||||
ROIC | 12.18% | 12.83% | |||||||
ROCE | 5.26% | 5.63% | |||||||
EV | |||||||||
Common stock shares outstanding | 181,137 | 183,234 | |||||||
Price | 15.77 -4.02% | 16.43 19.73% | |||||||
Market cap | 2,856,532 -5.12% | 3,010,668 24.26% | |||||||
EV | 2,223,028 | 2,393,065 | |||||||
EBITDA | 82,711 | 86,844 | |||||||
EV/EBITDA | 26.88 | 27.56 | |||||||
Interest | 932 | 1,176 | |||||||
Interest/NOPBT | 1.65% | 1.86% |