XSHE
300803
Market cap4.94bUSD
Jun 06, Last price
59.38CNY
1D
-1.31%
1Q
-33.93%
IPO
501.66%
Name
Beijing Compass Technology Development Co Ltd
Chart & Performance
Profile
Beijing Compass Technology Development Co., Ltd. develops and delivers securities analysis software and securities information solutions. The company was formerly known as Beijing Compass Securities Research Co., Ltd. and changed its name to Beijing Compass Technology Development Co., Ltd. in April 2001. The company was founded in 1997 and is headquartered in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,211,412 7.99% | 1,121,785 -10.62% | 1,255,057 34.60% | |||||||
Cost of revenue | 1,592,561 | 920,777 | 903,449 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (381,149) | 201,007 | 351,607 | |||||||
NOPBT Margin | 17.92% | 28.02% | ||||||||
Operating Taxes | (2,960) | (9,918) | (63,937) | |||||||
Tax Rate | ||||||||||
NOPAT | (378,190) | 210,925 | 415,544 | |||||||
Net income | 104,197 43.50% | 72,610 -78.54% | 338,403 92.06% | |||||||
Dividends | (11,427) | (8,555) | (6,458) | |||||||
Dividend yield | 0.03% | 0.04% | 0.03% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 672,936 | 206,995 | 542,398 | |||||||
Long-term debt | 69,506 | 58,532 | 51,301 | |||||||
Deferred revenue | 2,270 | 2,370 | 2,469 | |||||||
Other long-term liabilities | 758,921 | 657,446 | 621,068 | |||||||
Net debt | (6,038,867) | (2,320,081) | (1,487,408) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,477,883 | 1,437,245 | 385,606 | |||||||
CAPEX | (117,983) | (65,384) | (53,431) | |||||||
Cash from investing activities | (341,894) | (70,581) | (745,375) | |||||||
Cash from financing activities | 354,154 | 81,811 | 122,280 | |||||||
FCF | (393,274) | 217,534 | 321,274 | |||||||
Balance | ||||||||||
Cash | 7,489,192 | 2,954,199 | 2,073,846 | |||||||
Long term investments | (707,882) | (368,591) | 7,260 | |||||||
Excess cash | 6,720,739 | 2,529,519 | 2,018,354 | |||||||
Stockholders' equity | 1,410,197 | 1,461,710 | 1,362,168 | |||||||
Invested Capital | 2,284,376 | 1,287,552 | 1,508,614 | |||||||
ROIC | 15.09% | 35.79% | ||||||||
ROCE | 7.30% | 12.22% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 416,788 | 403,388 | 406,973 | |||||||
Price | 95.95 59.23% | 60.26 31.80% | 45.72 15.54% | |||||||
Market cap | 39,990,844 64.52% | 24,308,150 30.64% | 18,606,787 16.10% | |||||||
EV | 33,932,096 | 21,968,199 | 17,099,519 | |||||||
EBITDA | (318,977) | 261,545 | 388,826 | |||||||
EV/EBITDA | 83.99 | 43.98 | ||||||||
Interest | 12,213 | 14,870 | 6,739 | |||||||
Interest/NOPBT | 7.40% | 1.92% |