Loading...
XSHG603138
Market cap516mUSD
Dec 25, Last price  
13.31CNY
1D
-3.83%
1Q
2.46%
IPO
157.09%
Name

Beijing Vastdata Technology Co Ltd

Chart & Performance

D1W1MN
XSHG:603138 chart
P/E
—
P/S
14.39
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
2.29%
Rev. gr., 5y
-13.38%
Revenues
262m
-13.57%
196,219,170252,871,289332,139,354391,189,324470,277,212518,078,332536,807,377551,293,052396,713,025420,613,707302,942,574261,832,119
Net income
-81m
14,556,93219,396,81031,321,67836,163,84443,604,93656,889,92454,152,64258,756,53934,653,4325,146,2330-81,182,665
CFO
-58m
6,301,28017,782,32611,700,59146,103,62543,792,23419,539,44077,147,09031,161,19385,446,28900-58,037,095
Dividend
Jul 04, 20220.026 CNY/sh
Earnings
May 09, 2025

Profile

Beijing Vastdata Technology Co., Ltd. provides data technology services in China. It offers databases, data calculations, and data storage related products and services. The company was founded in 2007 and is based in Beijing, China.
URL
http://www.vastdata.com.cn/
IPO date
Mar 06, 2017
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
261,832
-13.57%
302,943
-27.98%
420,614
6.02%
Cost of revenue
324,529
372,540
403,752
Unusual Expense (Income)
NOPBT
(62,697)
(69,598)
16,861
NOPBT Margin
4.01%
Operating Taxes
(18,048)
2,451
Tax Rate
14.54%
NOPAT
(44,649)
(69,598)
14,410
Net income
(81,183)
 
5,146
-85.15%
Dividends
(59)
(7,310)
(5,073)
Dividend yield
0.00%
0.13%
0.11%
Proceeds from repurchase of equity
(124)
(954)
(145)
BB yield
0.00%
0.02%
0.00%
Debt
Debt current
7,390
2,298
Long-term debt
(1,227)
6,827
14,529
Deferred revenue
2,415
20,953
Other long-term liabilities
1
10,409
1
Net debt
(699,054)
(751,663)
(850,484)
Cash flow
Cash from operating activities
(58,037)
CAPEX
(21,975)
Cash from investing activities
(187,703)
Cash from financing activities
(9,351)
418,785
FCF
(7,004)
(84,175)
1,860
Balance
Cash
645,216
747,956
859,453
Long term investments
52,611
17,924
7,858
Excess cash
684,736
750,733
846,280
Stockholders' equity
321,066
460,778
520,313
Invested Capital
477,717
426,990
431,552
ROIC
5.00%
ROCE
1.77%
EV
Common stock shares outstanding
279,940
279,836
278,417
Price
17.80
-13.38%
20.55
29.33%
15.89
11.35%
Market cap
4,982,936
-13.35%
5,750,628
29.99%
4,424,053
22.70%
EV
4,258,801
4,998,965
3,573,569
EBITDA
(44,795)
(56,972)
28,663
EV/EBITDA
124.68
Interest
384
524
211
Interest/NOPBT
1.25%