XSHG
603444
Market cap3.13bUSD
Jul 16, Last price
311.96CNY
1D
-0.74%
1Q
46.03%
IPO
264.69%
Name
G-bits Network Technology Xiamen Co Ltd
Chart & Performance
Profile
G-bits Network Technology (Xiamen) Co., Ltd. develops and operates of video games. The company offers client, web, mobile, and VR games. G-bits Network Technology (Xiamen) Co., Ltd. was founded in 2004 and is based in Xiamen, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,695,683 -11.69% | 4,184,851 -19.02% | 5,167,615 11.88% | |||||||
Cost of revenue | 2,149,292 | 2,247,576 | 2,697,972 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,546,391 | 1,937,275 | 2,469,644 | |||||||
NOPBT Margin | 41.84% | 46.29% | 47.79% | |||||||
Operating Taxes | 107,589 | 238,876 | 355,440 | |||||||
Tax Rate | 6.96% | 12.33% | 14.39% | |||||||
NOPAT | 1,438,802 | 1,698,399 | 2,114,203 | |||||||
Net income | 944,920 -16.02% | 1,125,119 -42.58% | 1,959,498 33.44% | |||||||
Dividends | (729,204) | (2,146,349) | ||||||||
Dividend yield | 4.14% | 9.55% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,149 | |||||||||
Long-term debt | 39,761 | 56,266 | 7,213 | |||||||
Deferred revenue | 88 | 684 | ||||||||
Other long-term liabilities | 44,084 | 57,496 | 82,538 | |||||||
Net debt | (3,952,804) | (4,125,840) | (4,460,909) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,248,637 | 1,185,501 | 1,752,394 | |||||||
CAPEX | (55,674) | |||||||||
Cash from investing activities | (490,545) | 186,133 | ||||||||
Cash from financing activities | ||||||||||
FCF | 1,524,069 | 1,710,747 | 2,190,530 | |||||||
Balance | ||||||||||
Cash | 3,688,406 | 3,522,640 | 3,258,225 | |||||||
Long term investments | 304,159 | 659,466 | 1,214,045 | |||||||
Excess cash | 3,807,781 | 3,972,863 | 4,213,890 | |||||||
Stockholders' equity | 4,163,423 | 3,737,294 | 3,633,579 | |||||||
Invested Capital | 1,889,743 | 1,595,944 | 904,695 | |||||||
ROIC | 82.55% | 135.84% | 236.04% | |||||||
ROCE | 27.14% | 36.32% | 54.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 72,041 | 71,866 | ||||||||
Price | 218.84 -10.52% | 244.56 -21.83% | 312.84 -25.84% | |||||||
Market cap | 17,618,372 -21.64% | 22,482,710 -25.84% | ||||||||
EV | 14,276,298 | 18,752,568 | ||||||||
EBITDA | 1,618,141 | 2,011,981 | 2,538,351 | |||||||
EV/EBITDA | 7.10 | 7.39 | ||||||||
Interest | 635 | 1,562 | 372 | |||||||
Interest/NOPBT | 0.04% | 0.08% | 0.02% |