XSHG600271
Market cap2.45bUSD
Dec 24, Last price
9.64CNY
1D
0.10%
1Q
12.22%
Jan 2017
-51.68%
Name
AISINOCO. LTD
Chart & Performance
Profile
Aisino Corporation provides information security solutions in China and internationally. The company offers intelligent tax solutions; financial IC cards, and residential health cards; and V70 terminals. It also provides E-ID solutions; intelligent emergency, and warehouse and logistics solutions; national citizen voting fingerprint application solutions; public safety solutions; solutions for government offices; border crossing security monitoring systems; intelligent vehicle management systems; and intelligent asset management solutions. It offers its services to various fields, including finance, education, customs, public security, and urban services. The company was founded in 2000 and is based in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 12,574,822 -34.89% | 19,314,075 -17.87% | 23,515,544 7.81% | |||||||
Cost of revenue | 10,959,144 | 16,141,082 | 19,404,154 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,615,678 | 3,172,993 | 4,111,390 | |||||||
NOPBT Margin | 12.85% | 16.43% | 17.48% | |||||||
Operating Taxes | 123,170 | 361,615 | 460,539 | |||||||
Tax Rate | 7.62% | 11.40% | 11.20% | |||||||
NOPAT | 1,492,508 | 2,811,379 | 3,650,851 | |||||||
Net income | 202,715 -90.17% | 2,061,866 -8.13% | 2,244,391 8.01% | |||||||
Dividends | (311,266) | |||||||||
Dividend yield | 1.25% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 415,436 | 234,311 | 1,004,492 | |||||||
Long-term debt | 239,809 | 248,204 | 285,520 | |||||||
Deferred revenue | 12,412 | 16,379 | 26,601 | |||||||
Other long-term liabilities | 19,976 | 21,809 | 2,056 | |||||||
Net debt | (8,165,574) | (8,275,138) | (7,985,015) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 874,985 | 1,863,884 | 1,874,539 | |||||||
CAPEX | (644,420) | |||||||||
Cash from investing activities | 206,114 | |||||||||
Cash from financing activities | (909,817) | |||||||||
FCF | 1,272,406 | 2,250,632 | 2,197,228 | |||||||
Balance | ||||||||||
Cash | 8,269,300 | 8,757,653 | 9,235,681 | |||||||
Long term investments | 551,519 | 39,345 | ||||||||
Excess cash | 8,192,078 | 7,791,949 | 8,099,249 | |||||||
Stockholders' equity | 16,849,512 | 17,127,311 | 16,169,964 | |||||||
Invested Capital | 9,842,461 | 9,976,867 | 9,363,676 | |||||||
ROIC | 15.06% | 29.07% | 44.14% | |||||||
ROCE | 8.93% | 17.83% | 23.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,842,867 | 1,852,885 | 1,852,885 | |||||||
Price | 10.64 2.21% | 10.41 -22.26% | 13.39 6.27% | |||||||
Market cap | 19,608,100 1.66% | 19,288,529 -22.26% | 24,810,125 6.27% | |||||||
EV | 14,838,019 | 14,587,170 | 20,239,908 | |||||||
EBITDA | 2,290,587 | 3,762,109 | 4,616,349 | |||||||
EV/EBITDA | 6.48 | 3.88 | 4.38 | |||||||
Interest | 45,300 | 20,543 | 157,369 | |||||||
Interest/NOPBT | 2.80% | 0.65% | 3.83% |