XSHE300608
Market cap446mUSD
Jan 09, Last price
9.97CNY
1D
-0.10%
1Q
-24.01%
IPO
42.17%
Name
SI-TECH Information Technology Co Ltd
Chart & Performance
Profile
Beijing Si-Tech Information Technology Co., Ltd. provide cloud, big data, internet of everything, artificial intelligence, and smart operation solutions in China. It also offers cloud network, 5G, and telecom services. In addition, the company provides government and enterprise end to end, smart store, broadcasting and TV 5G business support, virtual quotient cloud, and smart middle station solutions, as well as digital intelligent ecological platform. The company was founded in 1995 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 | 870,494 4.38% | 833,958 -7.78% | |||||||
Cost of revenue | 667,811 | 699,038 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 202,683 | 134,920 | |||||||
NOPBT Margin | 23.28% | 16.18% | |||||||
Operating Taxes | 4,873 | 3,684 | |||||||
Tax Rate | 2.40% | 2.73% | |||||||
NOPAT | 197,809 | 131,236 | |||||||
Net income | 22,022 27.60% | 17,258 -72.12% | |||||||
Dividends | (27,367) | (14,679) | |||||||
Dividend yield | 0.51% | 0.71% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 363,903 | 465,223 | |||||||
Long-term debt | 270,518 | 296,770 | |||||||
Deferred revenue | 2 | 30,000 | |||||||
Other long-term liabilities | 6,583 | 2,794 | |||||||
Net debt | (161,030) | (290,311) | |||||||
Cash flow | |||||||||
Cash from operating activities | (9,566) | 21,015 | |||||||
CAPEX | (130,046) | (93,925) | |||||||
Cash from investing activities | (145,719) | (105,616) | |||||||
Cash from financing activities | (113,908) | 633,392 | |||||||
FCF | 53,342 | 42,053 | |||||||
Balance | |||||||||
Cash | 692,296 | 963,243 | |||||||
Long term investments | 103,155 | 89,061 | |||||||
Excess cash | 751,926 | 1,010,605 | |||||||
Stockholders' equity | 744,420 | 837,163 | |||||||
Invested Capital | 1,492,345 | 1,484,723 | |||||||
ROIC | 13.29% | 9.86% | |||||||
ROCE | 9.06% | 5.81% | |||||||
EV | |||||||||
Common stock shares outstanding | 314,596 | 251,642 | |||||||
Price | 16.92 107.35% | 8.16 -32.61% | |||||||
Market cap | 5,322,958 159.23% | 2,053,395 -32.60% | |||||||
EV | 5,155,206 | 1,763,084 | |||||||
EBITDA | 278,140 | 192,354 | |||||||
EV/EBITDA | 18.53 | 9.17 | |||||||
Interest | 37,333 | 34,928 | |||||||
Interest/NOPBT | 18.42% | 25.89% |