XSHG603803
Market cap571mUSD
Jan 09, Last price
9.87CNY
1D
3.24%
1Q
55.19%
IPO
-54.60%
Name
Raisecom Technology Co Ltd
Chart & Performance
P/E
—
P/S
2.58
EPS
—
Div Yield, %
0.58%
Shrs. gr., 5y
0.63%
Rev. gr., 5y
-7.59%
Revenues
1.63b
-24.57%
Net income
-202m
L
CFO
314m
+177.13%
Dividend
Jun 02, 20230.056 CNY/sh
Earnings
May 16, 2025
Profile
RAISECOM TECHNOLOGY CO.,Ltd. researches, develops, manufactures, supports, and markets network devices and access solutions worldwide. The company offers IP MPLS systems; micro/pico/femto cell devices; smart home routers; multi-service access platform, such as packet transport network (PTN) aggregation platforms, multi-service chassis and modem chassis, multi-service terminal mux, and single/double slot chassis products; network management systems; and optical transport network systems. It also provides industrial switches, 3G/4G routers, and IoT gateways; GPON/EPON network products; and carrier Ethernet switches and demarcation devices. In addition, the company offers solutions for service providers/MSO, mobile backhaul and front haul, broadband access, mission critical networks, and enterprise and government communications services. RAISECOM TECHNOLOGY CO.,Ltd. was founded in 1999 and 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 | 1,626,065 -24.57% | 2,155,799 16.33% | |||||||
Cost of revenue | 1,687,491 | 1,908,693 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (61,425) | 247,106 | |||||||
NOPBT Margin | 11.46% | ||||||||
Operating Taxes | 5,733 | ||||||||
Tax Rate | |||||||||
NOPAT | (67,158) | 247,106 | |||||||
Net income | (202,335) -352.70% | 80,068 | |||||||
Dividends | (24,294) | ||||||||
Dividend yield | 0.69% | ||||||||
Proceeds from repurchase of equity | 5,751 | 51,037 | |||||||
BB yield | -0.16% | -2.01% | |||||||
| Debt | |||||||||
Debt current | 287,507 | 639,492 | |||||||
Long-term debt | 64,614 | 9,335 | |||||||
Deferred revenue | 10,744 | 17,261 | |||||||
Other long-term liabilities | (6,604) | ||||||||
Net debt | (466,456) | (426,445) | |||||||
| Cash flow | |||||||||
Cash from operating activities | 313,996 | 113,304 | |||||||
CAPEX | |||||||||
Cash from investing activities | (129,728) | ||||||||
Cash from financing activities | (363,546) | 259,497 | |||||||
FCF | 139,418 | 142,244 | |||||||
| Balance | |||||||||
Cash | 789,148 | 995,892 | |||||||
Long term investments | 29,429 | 79,380 | |||||||
Excess cash | 737,273 | 967,482 | |||||||
Stockholders' equity | 792,962 | 1,233,545 | |||||||
Invested Capital | 1,366,491 | 1,614,778 | |||||||
ROIC | 15.92% | ||||||||
ROCE | 9.54% | ||||||||
| EV | |||||||||
Common stock shares outstanding | 430,499 | 421,056 | |||||||
Price | 8.15 35.38% | 6.02 -23.99% | |||||||
Market cap | 3,508,567 38.42% | 2,534,754 -23.99% | |||||||
EV | 3,044,986 | 2,108,309 | |||||||
EBITDA | (18,175) | 279,803 | |||||||
EV/EBITDA | 7.53 | ||||||||
Interest | 18,893 | 20,001 | |||||||
Interest/NOPBT | 8.09% | ||||||||