XSHG600462
Market cap136mUSD
Dec 23, Last price
1.66CNY
1D
-5.14%
1Q
17.73%
Jan 2017
-80.85%
Name
Shenzhen Geoway Co Ltd
Chart & Performance
Profile
Hubei Geoway Investment Co.,Ltd. engages in the research and development, design, manufacturing, and sales of internet of things equipment, electronic products, imaging vision technology, sensors and related software and hardware, computer software production and technical development, technical consulting, and technical services. The company is also involved in the goods and technology import and export business; investment consulting and investment management; and marketing services and short video, live broadcast e-commerce, show venues and e-sports anchor incubation services. In addition, it engages in the manufacture and sale of mobile phone camera modules and the procurement of raw materials related to the electronics industry. Hubei Geoway Investment Co.,Ltd. was founded in 1998 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 | 404,083 31.94% | 306,260 14.14% | 268,317 39.09% | |||||||
Cost of revenue | 395,437 | 336,079 | 297,657 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,645 | (29,819) | (29,341) | |||||||
NOPBT Margin | 2.14% | |||||||||
Operating Taxes | 8,124 | 577 | ||||||||
Tax Rate | 93.97% | |||||||||
NOPAT | 521 | (29,819) | (29,917) | |||||||
Net income | (67,875) | |||||||||
Dividends | (2,341) | |||||||||
Dividend yield | 0.14% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,829 | 12,660 | 20,848 | |||||||
Long-term debt | 54,033 | 34,453 | 6,906 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 36,730 | (119) | 15,582 | |||||||
Net debt | (13,547) | (26,583) | 11,114 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 285 | |||||||||
CAPEX | (2,775) | |||||||||
Cash from investing activities | (6,645) | |||||||||
Cash from financing activities | 66,057 | 32,558 | 30,340 | |||||||
FCF | (68,099) | 50,560 | 15,395 | |||||||
Balance | ||||||||||
Cash | 81,524 | 11,836 | 15,285 | |||||||
Long term investments | (7,116) | 61,860 | 1,354 | |||||||
Excess cash | 54,204 | 58,383 | 3,224 | |||||||
Stockholders' equity | 617,080 | 810,801 | 767,012 | |||||||
Invested Capital | 17,585 | (2,241) | 83,352 | |||||||
ROIC | 6.79% | |||||||||
ROCE | 11.41% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 623,849 | 563,163 | 541,318 | |||||||
Price | 2.60 25.60% | 2.07 -25.00% | 2.76 22.12% | |||||||
Market cap | 1,622,007 39.14% | 1,165,747 -21.97% | 1,494,038 23.85% | |||||||
EV | 1,608,460 | 1,139,165 | 1,505,152 | |||||||
EBITDA | 14,449 | (23,718) | (23,261) | |||||||
EV/EBITDA | 111.32 | |||||||||
Interest | 3,533 | 5,153 | 3,256 | |||||||
Interest/NOPBT | 40.87% |