XSHG600455
Market cap184mUSD
Dec 24, Last price
21.55CNY
1D
-0.55%
1Q
24.71%
Jan 2017
-63.37%
Name
Butone Information Corporation XiAn
Chart & Performance
Profile
But'one Information Corporation,Xi'an engages in the education and information technology businesses in China. The company operates Xi'an Jiaotong University City College that provides 19 majors in economics, public administration, electronic information, computer science and technology, mechanical manufacturing, and English, as well as Xi'an Jiaotong University, a college at the undergraduate level. It is also involved in the research, development, and promotion of computer software, as well as system integration business. The company offers land and resources informationization products, including land use planning implementation application, real estate registration management, land and resources e-government, land and resources mobile office, and geological disaster monitoring and early warning, as well as emergency command systems; and operates land and resources integrated management service platform, land and resources map data center, and land and resources comprehensive supervision platform. It also operates Broadcom business middleware platform; and provides material supply management systems, transportation management information systems, and business management business analysis and decision support systems. But'one Information Corporation,Xi'an was founded in 1994 and is based in Xi'an, 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 | 262,892 10.71% | 237,467 -0.12% | 237,762 15.24% | |||||||
Cost of revenue | 133,314 | 131,355 | 123,145 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 129,578 | 106,112 | 114,618 | |||||||
NOPBT Margin | 49.29% | 44.68% | 48.21% | |||||||
Operating Taxes | 11,348 | 22,580 | ||||||||
Tax Rate | 10.69% | 19.70% | ||||||||
NOPAT | 129,578 | 94,764 | 92,037 | |||||||
Net income | 28,373 5.69% | 26,846 0.56% | 26,698 23.40% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 303,447 | 315,542 | 307,637 | |||||||
Long-term debt | ||||||||||
Deferred revenue | 840 | 274 | ||||||||
Other long-term liabilities | 1,701 | 1,701 | ||||||||
Net debt | 81,853 | 11,980 | 84,023 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 104,164 | 84,537 | 131,568 | |||||||
CAPEX | (166,243) | |||||||||
Cash from investing activities | (166,131) | |||||||||
Cash from financing activities | (20,000) | (1,165) | ||||||||
FCF | 120,427 | 81,953 | 92,463 | |||||||
Balance | ||||||||||
Cash | 216,538 | 298,505 | 218,557 | |||||||
Long term investments | 5,057 | 5,057 | 5,057 | |||||||
Excess cash | 208,450 | 291,689 | 211,726 | |||||||
Stockholders' equity | 234,918 | 202,628 | 165,696 | |||||||
Invested Capital | 483,763 | 461,256 | 452,034 | |||||||
ROIC | 27.42% | 20.75% | 21.38% | |||||||
ROCE | 18.72% | 15.98% | 18.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 62,458 | 62,458 | 62,458 | |||||||
Price | 24.85 12.34% | 22.12 -2.85% | 22.77 11.62% | |||||||
Market cap | 1,552,081 12.34% | 1,381,571 -2.85% | 1,422,169 11.62% | |||||||
EV | 1,752,893 | 1,500,034 | 1,600,870 | |||||||
EBITDA | 151,251 | 127,638 | 134,813 | |||||||
EV/EBITDA | 11.59 | 11.75 | 11.87 | |||||||
Interest | 7,921 | 7,905 | 9,070 | |||||||
Interest/NOPBT | 6.11% | 7.45% | 7.91% |