Loading...
XSHG603496
Market cap1.05bUSD
Jan 14, Last price  
23.95CNY
1D
5.55%
1Q
-9.72%
IPO
195.86%
Name

EmbedWay Technologies Shanghai Corp

Chart & Performance

D1W1MN
XSHG:603496 chart
P/E
97.34
P/S
9.94
EPS
0.25
Div Yield, %
0.21%
Shrs. gr., 5y
9.52%
Rev. gr., 5y
12.33%
Revenues
771m
+0.12%
123,442,431100,944,146156,890,775210,027,644247,742,650312,209,928431,398,215434,114,198533,124,549678,205,680770,528,339771,416,211
Net income
79m
+3.36%
36,284,00426,008,35832,340,36651,328,12662,021,47975,236,384105,166,34367,338,09136,395,23453,440,33076,222,04878,783,542
CFO
70m
+182.90%
24,126,20055,973,60023,655,57812,793,47357,051,215039,057,80215,613,5090024,723,74369,943,456
Dividend
Sep 11, 20240.02 CNY/sh
Earnings
May 09, 2025

Profile

EmbedWay Technologies (Shanghai) Corporation operates as a network visibility infrastructure and intelligent system platform vendor in China. It provides advanced products and solutions for operator's network, information security, enterprise IT network, industry internet, and intelligent Internet of Things. The company's products include BaiSwitch8110, ExProbe8712, Optiway MX, BaiSwitch8110, ExProbe8712, and OptiWay MX. Its products are used in information security, wireless network, communication device manufacturing, telecommunication, network and signaling monitoring, and video processing, as well as value-added services. EmbedWay Technologies (Shanghai) Corporation was founded in 2003 and is headquartered in Shanghai, China.
URL
https://www.embedway.com/
IPO date
Jun 07, 2017
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
771,416
0.12%
770,528
13.61%
Cost of revenue
627,017
654,041
Unusual Expense (Income)
NOPBT
144,399
116,487
NOPBT Margin
18.72%
15.12%
Operating Taxes
Tax Rate
NOPAT
144,399
116,487
Net income
78,784
3.36%
76,222
42.63%
Dividends
(16,010)
(56)
Dividend yield
0.16%
0.00%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
214,250
222,190
Long-term debt
25,038
1,284
Deferred revenue
366
Other long-term liabilities
1
2
Net debt
(402,447)
(263,180)
Cash flow
Cash from operating activities
69,943
24,724
CAPEX
(45,259)
Cash from investing activities
(14,175)
Cash from financing activities
69,958
47,958
FCF
(473,454)
(40,678)
Balance
Cash
442,637
325,489
Long term investments
199,098
161,164
Excess cash
603,164
448,127
Stockholders' equity
874,084
711,509
Invested Capital
990,266
1,018,150
ROIC
14.38%
12.77%
ROCE
9.04%
7.91%
EV
Common stock shares outstanding
312,014
278,255
Price
31.16
186.81%
10.86
-1.87%
Market cap
9,722,357
221.61%
3,023,043
-6.42%
EV
9,320,843
2,759,863
EBITDA
161,101
132,218
EV/EBITDA
57.86
20.87
Interest
6,338
8,103
Interest/NOPBT
4.39%
6.96%