XSHG600215
Market cap470mUSD
Jan 10, Last price
7.59CNY
1D
-3.92%
1Q
25.45%
Jan 2017
-38.49%
Name
Changchunjingkai (Group) Co.
Chart & Performance
Profile
Paslin Digital Technology Co., Ltd. engages in the real estate development business in China. It is also involved in the public facility investment, development, construction, leasing, operation, and management; and industrial and technological investment activities; and provision of commercial, intelligent engineering, and information technology consulting services. The company was formerly known as Changchun jingkai Group Co., Ltd and changed its name to Paslin Digital Technology Co., Ltd. in December 2021. Paslin Digital Technology Co., Ltd. was founded in 1993 and is based in Changchun, 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 | 2,136,877 91.03% | 1,118,619 -21.31% | |||||||
Cost of revenue | 1,857,581 | 1,000,043 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 279,295 | 118,576 | |||||||
NOPBT Margin | 13.07% | 10.60% | |||||||
Operating Taxes | 23,481 | ||||||||
Tax Rate | 19.80% | ||||||||
NOPAT | 279,295 | 95,095 | |||||||
Net income | 121,224 -14.95% | 142,535 8.42% | |||||||
Dividends | (39,886) | (19,733) | |||||||
Dividend yield | 1.02% | 0.78% | |||||||
Proceeds from repurchase of equity | 142,566 | 30,630 | |||||||
BB yield | -3.65% | -1.20% | |||||||
Debt | |||||||||
Debt current | 450,127 | 926,034 | |||||||
Long-term debt | 320,140 | 40,121 | |||||||
Deferred revenue | 1 | ||||||||
Other long-term liabilities | 3,444 | 245,025 | |||||||
Net debt | (123,342) | 923,238 | |||||||
Cash flow | |||||||||
Cash from operating activities | (311,629) | 108,690 | |||||||
CAPEX | (61,077) | ||||||||
Cash from investing activities | (7,995) | 129,246 | |||||||
Cash from financing activities | 316,561 | ||||||||
FCF | 684,350 | 383,628 | |||||||
Balance | |||||||||
Cash | 177,708 | 42,917 | |||||||
Long term investments | 715,901 | 1 | |||||||
Excess cash | 786,765 | ||||||||
Stockholders' equity | 1,287,868 | 1,744,191 | |||||||
Invested Capital | 1,939,837 | 2,763,805 | |||||||
ROIC | 11.88% | 3.29% | |||||||
ROCE | 10.12% | 4.25% | |||||||
EV | |||||||||
Common stock shares outstanding | 456,883 | 443,218 | |||||||
Price | 8.54 48.78% | 5.74 -30.26% | |||||||
Market cap | 3,901,780 53.37% | 2,544,068 -29.52% | |||||||
EV | 3,778,437 | 3,467,307 | |||||||
EBITDA | 309,462 | 145,139 | |||||||
EV/EBITDA | 12.21 | 23.89 | |||||||
Interest | 37,690 | 31,748 | |||||||
Interest/NOPBT | 13.49% | 26.77% |