XSHE300668
Market cap347mUSD
Jan 07, Last price
21.20CNY
1D
0.05%
1Q
8.00%
IPO
70.40%
Name
Shenzhen Jiang & Associates Creative Design Co Ltd
Chart & Performance
Profile
Shenzhen Jiang&Associates Creative Design Co., Ltd. operates as an interior design company in China. The company provides general, architectural, interior, electromechanical, furnishing, and guiding signage design services. It offers commercial space, office space, real estate space, rail transit, hotel space, health care space, public venues, and cultural and education design services. Shenzhen Jiang&Associates Creative Design Co., Ltd. was incorporated in 2004 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 | 748,689 71.37% | 436,892 14.51% | |||||||
Cost of revenue | 578,826 | 313,892 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 169,864 | 123,000 | |||||||
NOPBT Margin | 22.69% | 28.15% | |||||||
Operating Taxes | 12,600 | 12,675 | |||||||
Tax Rate | 7.42% | 10.30% | |||||||
NOPAT | 157,264 | 110,325 | |||||||
Net income | 57,374 150.78% | 22,878 33.68% | |||||||
Dividends | (12,001) | ||||||||
Dividend yield | 0.51% | ||||||||
Proceeds from repurchase of equity | (763) | (30,914) | |||||||
BB yield | 0.03% | 1.31% | |||||||
Debt | |||||||||
Debt current | 8,840 | ||||||||
Long-term debt | 27,523 | 3,422 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 5,741 | ||||||||
Net debt | (175,017) | (348,063) | |||||||
Cash flow | |||||||||
Cash from operating activities | (2,723) | 1,128 | |||||||
CAPEX | (26,498) | ||||||||
Cash from investing activities | (15,301) | ||||||||
Cash from financing activities | (7,949) | 216,668 | |||||||
FCF | 27,220 | 86,180 | |||||||
Balance | |||||||||
Cash | 320,065 | 360,326 | |||||||
Long term investments | (117,525) | ||||||||
Excess cash | 165,106 | 338,481 | |||||||
Stockholders' equity | 394,386 | 359,458 | |||||||
Invested Capital | 639,535 | 352,668 | |||||||
ROIC | 31.70% | 33.49% | |||||||
ROCE | 21.11% | 17.80% | |||||||
EV | |||||||||
Common stock shares outstanding | 122,072 | 120,011 | |||||||
Price | 24.60 25.00% | 19.68 10.69% | |||||||
Market cap | 3,002,983 27.15% | 2,361,811 24.19% | |||||||
EV | 2,832,192 | 2,016,886 | |||||||
EBITDA | 185,284 | 139,929 | |||||||
EV/EBITDA | 15.29 | 14.41 | |||||||
Interest | 1,093 | 692 | |||||||
Interest/NOPBT | 0.64% | 0.56% |