XSHG600986
Market cap1.09bUSD
Jan 14, Last price
5.75CNY
1D
7.08%
1Q
20.80%
Jan 2017
-47.18%
Name
Zhewen Interactive Group Co Ltd
Chart & Performance
Profile
Zhewen Interactive Group Co., Ltd. provides intelligence marketing solutions in China. It offers a chain of digital marketing services, such as smart and digital marketing, mobile marketing, precision marketing, video marketing, big data and research, experience and content marketing, media, and in-depth services for network services, games, e-commerce, financial management, and online. The company serves customers in the whole industry in tourism, automobile, and FMCG. Zhewen Interactive Group Co., Ltd. is headquartered in Beijing, 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 | 10,818,308 -26.59% | 14,737,161 3.10% | |||||||
Cost of revenue | 10,573,221 | 14,416,399 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 245,087 | 320,761 | |||||||
NOPBT Margin | 2.27% | 2.18% | |||||||
Operating Taxes | 906 | 20,282 | |||||||
Tax Rate | 0.37% | 6.32% | |||||||
NOPAT | 244,181 | 300,479 | |||||||
Net income | 192,204 136.10% | 81,409 -72.35% | |||||||
Dividends | (35,071) | (42,942) | |||||||
Dividend yield | 0.47% | 0.65% | |||||||
Proceeds from repurchase of equity | 23,211 | ||||||||
BB yield | -0.31% | ||||||||
Debt | |||||||||
Debt current | 1,072,998 | 1,135,301 | |||||||
Long-term debt | 58,224 | 19,588 | |||||||
Deferred revenue | (3,079) | ||||||||
Other long-term liabilities | 5,178 | 6,245 | |||||||
Net debt | (944,679) | 607,958 | |||||||
Cash flow | |||||||||
Cash from operating activities | 366,340 | ||||||||
CAPEX | (15,643) | ||||||||
Cash from investing activities | (488,064) | ||||||||
Cash from financing activities | 664,863 | 107,269 | |||||||
FCF | 202,595 | (258,951) | |||||||
Balance | |||||||||
Cash | 1,119,832 | 420,105 | |||||||
Long term investments | 956,070 | 126,826 | |||||||
Excess cash | 1,534,986 | ||||||||
Stockholders' equity | 1,492,292 | 1,561,751 | |||||||
Invested Capital | 4,684,260 | 5,013,372 | |||||||
ROIC | 5.04% | 6.36% | |||||||
ROCE | 3.95% | 6.39% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,372,886 | 1,322,426 | |||||||
Price | 5.46 9.42% | 4.99 -40.81% | |||||||
Market cap | 7,495,957 13.59% | 6,598,904 -40.81% | |||||||
EV | 6,556,195 | 7,301,873 | |||||||
EBITDA | 270,596 | 351,236 | |||||||
EV/EBITDA | 24.23 | 20.79 | |||||||
Interest | 50,916 | 53,157 | |||||||
Interest/NOPBT | 20.77% | 16.57% |