XSHG600696
Market cap526mUSD
Dec 26, Last price
11.68CNY
1D
-7.79%
1Q
46.99%
Jan 2017
6.39%
Name
Shanghai Yanshi Enterprise Dvlpmnt Co Ld
Chart & Performance
Profile
Shanghai Guijiu Co.,Ltd. focuses on providing integrated financial information services primarily in China. The company operates through Financial Technology, Financial Leasing, Industrial Investment, and Bulk Trade segments. The company was formerly known as Shanghai Yanshi Enterprise Development Co., Ltd. and changed its name to Shanghai Guijiu Co.,Ltd. in December 2019. Shanghai Guijiu Co.,Ltd. is based in Shanghai, 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 | 1,629,445 49.30% | 1,091,380 80.90% | 603,308 656.81% | |||||||
Cost of revenue | 1,157,872 | 823,663 | 368,392 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 471,573 | 267,717 | 234,917 | |||||||
NOPBT Margin | 28.94% | 24.53% | 38.94% | |||||||
Operating Taxes | 91,693 | 50,338 | 17,379 | |||||||
Tax Rate | 19.44% | 18.80% | 7.40% | |||||||
NOPAT | 379,880 | 217,379 | 217,538 | |||||||
Net income | 87,070 133.00% | 37,369 -39.66% | 61,928 671.99% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (35,380) | (32,000) | (11,380) | |||||||
BB yield | 0.59% | 0.38% | 0.10% | |||||||
Debt | ||||||||||
Debt current | 301,566 | 40,796 | 2,775 | |||||||
Long-term debt | 28,678 | 35,601 | 2,775 | |||||||
Deferred revenue | 176 | 184 | 192 | |||||||
Other long-term liabilities | 1 | 1 | ||||||||
Net debt | 198,490 | (286,832) | (238,253) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 398,205 | 65,096 | 248,962 | |||||||
CAPEX | (589,477) | |||||||||
Cash from investing activities | (590,868) | |||||||||
Cash from financing activities | (109,438) | 202,161 | ||||||||
FCF | (126,274) | 146,597 | 392,034 | |||||||
Balance | ||||||||||
Cash | 53,540 | 202,301 | 66,274 | |||||||
Long term investments | 78,214 | 160,928 | 177,529 | |||||||
Excess cash | 50,282 | 308,660 | 213,638 | |||||||
Stockholders' equity | 746,839 | 632,468 | 613,720 | |||||||
Invested Capital | 1,130,624 | 315,394 | 351,628 | |||||||
ROIC | 52.54% | 65.18% | 51.23% | |||||||
ROCE | 39.26% | 41.81% | 40.43% | |||||||
EV | ||||||||||
Common stock shares outstanding | 334,886 | 334,469 | 334,469 | |||||||
Price | 17.99 -27.69% | 24.88 -29.50% | 35.29 201.62% | |||||||
Market cap | 6,024,602 -27.60% | 8,321,599 -29.50% | 11,803,427 201.62% | |||||||
EV | 6,484,567 | 8,154,702 | 11,696,493 | |||||||
EBITDA | 503,417 | 291,781 | 256,011 | |||||||
EV/EBITDA | 12.88 | 27.95 | 45.69 | |||||||
Interest | 23,220 | 12,162 | 13,559 | |||||||
Interest/NOPBT | 4.92% | 4.54% | 5.77% |