Beijing Career International Co Ltd

Chart & Performance

D1W1MN

P/E

19.46

P/S

0.40

EPS

1.02

Div Yield, %

0.59%

Shrs. gr., 5y

1.78%

Rev. gr., 5y

34.80%

Revenues

9.78b

+7.55%

Net income

201m

-31.05%

CFO

175m

-48.18%

Dividend

Jul 11, 20240.08 CNY/sh

Earnings

May 23, 2025

Profile

Beijing Career International Co., Ltd. provides talent search, recruitment process outsourcing, and flexible employment services. The company offers talent solutions, such as executive search, recruitment process outsourcing, flexible staffing, campus recruitment and employer branding, HR training and development, HR planning and consulting, and salary and tax services. It also provides integrated SaaS platform for HR application and solutions, including cloud HR, talent management, cadre management, cloud recruiting and examination, cloud onboarding, and ecosystem services; and operates vertical recruitment platform under the Career International brand. The company operates in China, India, Singapore, Malaysia, the United States, the United Kingdom, Australia, and the Netherlands. Beijing Career International Co., Ltd. founded in 2005 and is headquartered in Beijing, China.

URL

https://www.careerintlinc.com/

IPO date

Jun 08, 2017

Employees

Domiciled in

Incorporated in

Valuation

Order:

Title CNY in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title CNY in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	9,778,500 7.55%	9,092,062 29.69%
Cost of revenue	9,369,836	8,522,372
Unusual Expense (Income)
NOPBT	408,664	569,690
NOPBT Margin	4.18%	6.27%
Operating Taxes	63,364	110,109
Tax Rate	15.51%	19.33%
NOPAT	345,299	459,581
Net income	200,501 -31.05%	290,792 15.15%
Dividends	(23,026)	(40,745)
Dividend yield	0.42%	0.42%
Proceeds from repurchase of equity	(697)	(1,075)
BB yield	0.01%	0.01%
Debt
Debt current	111,786	86,891
Long-term debt	490,025	133,839
Deferred revenue	81	81
Other long-term liabilities	3,038	3,232
Net debt	(344,779)	(1,050,206)
Cash flow
Cash from operating activities	175,003	337,739
CAPEX	(61,992)
Cash from investing activities	(91,443)
Cash from financing activities	(398,896)
FCF	152,991	306,715
Balance
Cash	800,389	1,122,999
Long term investments	146,202	147,936
Excess cash	457,666	816,332
Stockholders' equity	1,624,601	1,477,936
Invested Capital	1,947,875	1,598,490
ROIC	19.47%	31.35%
ROCE	16.76%	23.32%
EV
Common stock shares outstanding	196,647	196,837
Price	27.62 -43.63%	49.00 -21.23%
Market cap	5,431,388 -43.69%	9,645,019 -17.42%
EV	5,229,858	8,782,734
EBITDA	505,205	645,358
EV/EBITDA	10.35	13.61
Interest	20,038	7,569
Interest/NOPBT	4.90%	1.33%