XSHE300689
Market cap412mUSD
Jan 09, Last price
26.20CNY
1D
-0.38%
1Q
16.03%
IPO
95.44%
Name
Shenzhen Chengtian Weiye Technology Co Ltd
Chart & Performance
Profile
Shenzhen Chengtian Weiye Technology Co., Ltd. researches, develops, manufactures, sells, and services smart cards in China and internationally. It offers telecommunication cards, financial IC cards, ID cards, etc. The company serves mobile communications, financial payments, and public utilities markets. Shenzhen Chengtian Weiye Technology Co., Ltd. was founded in 2006 and is based 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 | 394,279 -26.26% | 534,699 26.39% | |||||||
Cost of revenue | 367,983 | 468,126 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 26,296 | 66,572 | |||||||
NOPBT Margin | 6.67% | 12.45% | |||||||
Operating Taxes | 1,666 | 6,512 | |||||||
Tax Rate | 6.34% | 9.78% | |||||||
NOPAT | 24,630 | 60,060 | |||||||
Net income | 8,918 -78.94% | 42,345 151.22% | |||||||
Dividends | (3,468) | (9,826) | |||||||
Dividend yield | 0.16% | 0.52% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 5,378 | ||||||||
Long-term debt | 1,744 | 5,525 | |||||||
Deferred revenue | 8,421 | 11,641 | |||||||
Other long-term liabilities | 1 | ||||||||
Net debt | (165,430) | (247,914) | |||||||
Cash flow | |||||||||
Cash from operating activities | 71,148 | 68,796 | |||||||
CAPEX | (19,468) | ||||||||
Cash from investing activities | (77,424) | 42,582 | |||||||
Cash from financing activities | |||||||||
FCF | 69,967 | 59,467 | |||||||
Balance | |||||||||
Cash | 308,679 | 258,817 | |||||||
Long term investments | (141,504) | ||||||||
Excess cash | 147,461 | 232,082 | |||||||
Stockholders' equity | 465,600 | 485,294 | |||||||
Invested Capital | 554,194 | 459,064 | |||||||
ROIC | 4.86% | 13.17% | |||||||
ROCE | 3.74% | 9.63% | |||||||
EV | |||||||||
Common stock shares outstanding | 111,470 | 115,384 | |||||||
Price | 19.37 18.91% | 16.29 -19.95% | |||||||
Market cap | 2,159,181 14.87% | 1,879,602 -19.81% | |||||||
EV | 1,997,950 | 1,636,424 | |||||||
EBITDA | 60,831 | 100,915 | |||||||
EV/EBITDA | 32.84 | 16.22 | |||||||
Interest | 343 | 518 | |||||||
Interest/NOPBT | 1.31% | 0.78% |