Loading...
XSHG603887
Market cap1.62bUSD
Dec 24, Last price  
17.42CNY
1D
-10.02%
1Q
180.06%
Jan 2017
-24.55%
IPO
113.17%
Name

Shanghai CDXJ Digital Technology Co Ltd

Chart & Performance

D1W1MN
XSHG:603887 chart
P/E
—
P/S
4.48
EPS
—
Div Yield, %
1.01%
Shrs. gr., 5y
13.20%
Rev. gr., 5y
13.47%
Revenues
2.37b
-11.67%
318,407,900393,661,100508,231,389558,321,835555,569,002565,599,312812,906,7121,260,363,9982,924,111,8463,933,403,1302,907,173,6122,683,573,0822,370,425,470
Net income
-621m
L
33,639,00035,943,30045,209,20849,532,27655,960,90055,346,22366,391,33772,179,886331,393,843392,666,06002,594,217-620,970,758
CFO
660m
+79.83%
0572,000029,374,8149,426,048000144,196,351318,743,8560367,092,690660,140,663
Dividend
Jun 24, 20210.083 CNY/sh

Profile

Shanghai CDXJ Digital Technology Co., Ltd. provides engineering services in China. The company offers foundation pit protection and pile foundation engineering services in underground spaces, such as real estate, industry, municipal administration, and public buildings. It is also involved in the data center business. The company was founded in 1997 and is headquartered in Shanghai, China.
URL
http://www.shcd.cc/
IPO date
Oct 10, 2016
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
2,370,425
-11.67%
2,683,573
-7.69%
2,907,174
-26.09%
Cost of revenue
2,081,158
2,281,756
2,493,917
Unusual Expense (Income)
NOPBT
289,268
401,817
413,257
NOPBT Margin
12.20%
14.97%
14.22%
Operating Taxes
Tax Rate
NOPAT
289,268
401,817
413,257
Net income
(620,971)
-24,036.73%
2,594
 
Dividends
(107,396)
(37,559)
Dividend yield
2.96%
1.03%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
587,625
1,225,302
1,415,230
Long-term debt
2,165,011
1,986,920
1,004,722
Deferred revenue
11,438
12,930
14,423
Other long-term liabilities
283,678
221,475
308,749
Net debt
1,666,460
2,243,898
1,057,183
Cash flow
Cash from operating activities
660,141
367,093
CAPEX
(211,202)
Cash from investing activities
(233,393)
Cash from financing activities
(315,748)
FCF
681,496
(309,225)
(637,630)
Balance
Cash
1,073,830
941,792
1,362,769
Long term investments
12,347
26,533
Excess cash
967,656
834,146
1,217,411
Stockholders' equity
450,758
1,238,747
1,236,357
Invested Capital
5,248,563
5,569,767
4,902,562
ROIC
5.35%
7.67%
8.48%
ROCE
5.07%
6.26%
6.74%
EV
Common stock shares outstanding
450,758
450,754
450,718
Price
8.04
17.03%
6.87
-15.39%
8.12
-44.51%
Market cap
3,624,095
17.03%
3,096,683
-15.39%
3,659,828
-44.27%
EV
5,290,555
5,340,581
4,717,011
EBITDA
436,359
508,901
514,216
EV/EBITDA
12.12
10.49
9.17
Interest
152,599
144,855
142,859
Interest/NOPBT
52.75%
36.05%
34.57%