Stock 268 KINGDEE INTERNATIONAL SOFTWARE GROUP COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kingdee International Software Group Company Limited

Equities

268

KYG525681477

IT Services & Consulting

Market Closed - Hong Kong S.E.
Other stock markets
 09:08:20 26/04/2024 BST 		5-day change 1st Jan Change
8.37 HKD +6.35% Intraday chart for Kingdee International Software Group Company Limited +14.97% -26.45%
04-16 Kingdee International Software Logs 28% Boost in Cloud Subscription Annual Recurring Revenue in Q1 MT
04-15 Jefferies Adjusts Kingdee International Software Group’s Price Target to HK$19.78 From HK$18.47, Keeps at Buy MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 23,118 92,198 67,900 51,355 37,531 27,781 - -
Enterprise Value (EV) 1 20,731 88,329 65,563 49,235 34,299 24,441 23,565 22,191
P/E ratio 62 x -263 x -212 x -131 x -170 x -698 x 102 x 42.8 x
Yield 0.16% - - - - - - -
Capitalization / Revenue 6.95 x 27.5 x 16.3 x 10.6 x 6.61 x 4.18 x 3.52 x 3.01 x
EV / Revenue 6.23 x 26.3 x 15.7 x 10.1 x 6.04 x 3.68 x 2.99 x 2.4 x
EV / EBITDA 22.8 x 1,144 x -2,314 x -284 x 434 x 60 x 29.2 x 17.9 x
EV / FCF 46.3 x 735 x -589 x -95.9 x -141 x 61.9 x 27.4 x 18.3 x
FCF Yield 2.16% 0.14% -0.17% -1.04% -0.71% 1.62% 3.65% 5.48%
Price to Book 3.86 x 11.8 x 8.94 x 7.07 x 4.16 x 3.21 x 3.16 x 2.8 x
Nbr of stocks (in thousands) 3,320,691 3,466,599 3,472,181 3,473,569 3,628,536 3,585,656 - -
Reference price 2 6.962 26.60 19.56 14.78 10.34 7.748 7.748 7.748
Announcement Date 18/03/20 24/03/21 16/03/22 15/03/23 18/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,326 3,356 4,174 4,866 5,679 6,648 7,893 9,229
EBITDA 1 908.8 77.2 -28.33 -173.6 79.07 407.6 808 1,239
EBIT 1 423.8 -415.4 -466.9 -587.3 -419.9 -186.6 136.6 547.5
Operating Margin 12.74% -12.37% -11.19% -12.07% -7.39% -2.81% 1.73% 5.93%
Earnings before Tax (EBT) 1 396.1 -382.7 -382.1 -474.2 -301.1 -65.32 292.4 728.3
Net income 1 372.6 -335.5 -302.3 -389.2 -209.9 -44.28 257.2 622.8
Net margin 11.2% -10% -7.24% -8% -3.7% -0.67% 3.26% 6.75%
EPS 2 0.1122 -0.1012 -0.0923 -0.1131 -0.0607 -0.0111 0.0762 0.1811
Free Cash Flow 1 448.2 120.1 -111.3 -513.3 -243.3 395 859.2 1,215
FCF margin 13.48% 3.58% -2.67% -10.55% -4.28% 5.94% 10.89% 13.17%
FCF Conversion (EBITDA) 49.31% 155.62% - - - 96.91% 106.35% 98.07%
FCF Conversion (Net income) 120.29% - - - - - 334.07% 195.08%
Dividend per Share 2 0.0110 - - - - - - -
Announcement Date 18/03/20 24/03/21 16/03/22 15/03/23 18/03/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1
Net sales 1 1,840 1,387 1,969 1,872 2,302 2,197 2,669 2,566 3,113 2,974 3,678 3,520 4,397 4,084
EBITDA - -99 - - 96.34 - - -152.6 - - - - - -
EBIT 1 299.9 -253.6 -161.8 -546 -112.3 -453.6 -133.8 -388.2 -31.76 -455.8 121.7 -333.7 438.3 -232
Operating Margin 16.29% -18.28% -8.22% -29.16% -4.88% -20.65% -5.01% -15.13% -1.02% -15.33% 3.31% -9.48% 9.97% -5.68%
Earnings before Tax (EBT) 277 - -131.9 -325.1 -57.01 -402.3 - -325.6 24.43 - - - - -
Net income 1 262.9 -224 -111.5 -248.1 -54.22 -356.4 -32.72 -283.5 73.64 -307 172 -232 381 -117
Net margin 14.29% -16.14% -5.66% -13.25% -2.36% -16.23% -1.23% -11.05% 2.37% -10.32% 4.68% -6.59% 8.66% -2.86%
EPS 2 0.0792 - -0.0325 -0.0725 - -0.1038 -0.009300 -0.0823 0.0216 -0.0800 0.0500 -0.0600 0.1100 -0.0300
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 18/03/20 18/08/20 24/03/21 18/08/21 16/03/22 18/08/22 15/03/23 17/08/23 18/03/24 - - - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 2,387 3,870 2,337 2,119 3,232 3,340 4,216 5,590
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 448 120 -111 -513 -243 395 859 1,215
ROE (net income / shareholders' equity) 6.51% -4.87% -3.93% -4.05% -2.65% -0.01% 3.11% 6.46%
ROA (Net income/ Total Assets) 4.66% -3.51% -2.77% -2.64% -1.62% -0.13% 2% 3.8%
Assets 1 7,999 9,571 10,905 14,753 12,935 33,214 12,870 16,405
Book Value Per Share 2 1.800 2.250 2.190 2.090 2.490 2.410 2.450 2.770
Cash Flow per Share 2 0.2900 0.1400 0.2000 0.1100 0.1900 0.2500 0.3800 0.4900
Capex 1 515 353 772 888 897 818 792 842
Capex / Sales 15.48% 10.51% 18.49% 18.24% 15.79% 12.3% 10.04% 9.12%
Announcement Date 18/03/20 24/03/21 16/03/22 15/03/23 18/03/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Kingdee International Software Group Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
27
Last Close Price
7.748 CNY
Average target price
12.89 CNY
Spread / Average Target
+66.36%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cloud Computing Services

1st Jan change Capi.
KINGDEE INTERNATIONAL SOFTWARE GROUP COMPANY LIMITED Stock Kingdee International Software Group Company Limited
-26.45% 3.83B
SALESFORCE.COM, INC. Stock Salesforce.com, Inc.
+4.24% 266B
CLOUDFLARE, INC. Stock Cloudflare, Inc.
+5.71% 29.9B
NUTANIX, INC. Stock Nutanix, Inc.
+29.29% 15.07B
DYNATRACE, INC. Stock Dynatrace, Inc.
-13.88% 13.94B
IONOS GROUP SE Stock IONOS Group SE
+37.17% 3.58B
DIGITALOCEAN HOLDINGS, INC. Stock DigitalOcean Holdings, Inc.
-8.67% 3.06B
ALKAMI TECHNOLOGY, INC. Stock Alkami Technology, Inc.
+1.11% 2.39B
BEIJING SINNET TECHNOLOGY CO.,LTD Stock Beijing Sinnet Technology Co.,Ltd
-4.73% 2.3B
SINCH AB Stock Sinch AB
-29.65% 2.03B
Cloud Computing Services
  1. Stock Market
  2. Equities
  3. 268 Stock
  4. Financials Kingdee International Software Group Company Limited