Loading...
XSHG
603881
Market cap2.64bUSD
Jul 09, Last price  
26.36CNY
1D
1.54%
1Q
-11.96%
IPO
318.41%
Name

Shanghai AtHub Co Ltd

Chart & Performance

D1W1MN
P/E
143.25
P/S
11.01
EPS
0.18
Div Yield, %
0.40%
Shrs. gr., 5y
7.72%
Rev. gr., 5y
18.81%
Revenues
1.72b
+11.57%
64,135,687104,752,981200,102,619284,430,356338,374,655405,972,012520,228,788909,678,920726,641,194909,735,9091,205,840,5911,455,395,8321,542,133,5161,720,509,202
Net income
132m
+7.49%
6,267,09018,078,46333,291,41359,086,74172,141,61378,228,767114,895,293142,855,360110,337,894136,358,483121,525,619117,513,514122,974,799132,190,214
CFO
1.26b
+5.52%
12,834,60022,246,8003,709,661110,507,517115,834,281146,269,632140,692,701335,491,535190,353,248167,235,288714,509,7461,183,776,6071,193,591,5951,259,498,805
Dividend
Oct 15, 20240.024 CNY/sh

Profile

Shanghai AtHub Co.,Ltd. provides Internet infrastructure services in China and internationally. It offers wholesale data center services that are primarily based on the complex and diverse application deployment requirements of large data center users, such as large Internet companies or financial institutions; and customized planning, design, system integration, and operations management services to end users. The company was founded in 2009 and is headquartered in Shanghai, China.
IPO date
Feb 08, 2017
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,720,509
11.57%
1,542,134
5.96%
1,455,396
20.70%
Cost of revenue
1,293,559
1,194,486
1,124,475
Unusual Expense (Income)
NOPBT
426,950
347,648
330,921
NOPBT Margin
24.82%
22.54%
22.74%
Operating Taxes
60,466
43,344
38,071
Tax Rate
14.16%
12.47%
11.50%
NOPAT
366,484
304,304
292,850
Net income
132,190
7.49%
122,975
4.65%
117,514
-3.30%
Dividends
(11,184)
Dividend yield
0.14%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,020,667
1,313,770
1,843,149
Long-term debt
2,505,602
2,178,852
2,438,034
Deferred revenue
4,948
17,675
Other long-term liabilities
93,500
147,235
1
Net debt
1,705,050
2,581,622
3,665,275
Cash flow
Cash from operating activities
1,259,499
1,193,592
1,183,777
CAPEX
(385,204)
Cash from investing activities
(419,521)
Cash from financing activities
(405,374)
FCF
1,112,710
986,387
545,469
Balance
Cash
1,821,219
911,000
615,907
Long term investments
1
2
Excess cash
1,735,193
833,893
543,137
Stockholders' equity
1,508,283
1,349,040
1,104,651
Invested Capital
4,928,142
5,352,591
6,260,651
ROIC
7.13%
5.24%
4.72%
ROCE
6.63%
5.62%
4.86%
EV
Common stock shares outstanding
598,647
460,498
460,498
Price
22.65
14.28%
19.82
17.91%
16.81
-36.25%
Market cap
13,559,366
48.56%
9,127,072
17.91%
7,740,973
-36.25%
EV
15,267,996
11,712,715
11,410,870
EBITDA
1,155,832
1,100,951
1,047,556
EV/EBITDA
13.21
10.64
10.89
Interest
106,118
137,768
161,463
Interest/NOPBT
24.85%
39.63%
48.79%