Stock 002605 SHANGHAI YAOJI TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shanghai Yaoji Technology Co., Ltd.

Equities

002605

CNE100001625

Software

End-of-day quote Shenzhen S.E.
Other stock markets
 23:00:00 25/04/2024 BST 		5-day change 1st Jan Change
23.99 CNY +2.78% Intraday chart for Shanghai Yaoji Technology Co., Ltd. +9.29% +7.97%
2023 Ningbo Kingsta Media Media Co., Ltd. announced that it has received funding from Suzhou Chuanghe Investment Management Co., Ltd., Shanghai Yaoji Technology Co., Ltd. and other investors. CI
2023 Shanghai Yaoji Technology Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 2,983 7,733 9,820 9,168 5,695 9,859 9,859 -
Enterprise Value (EV) 1 2,983 7,733 9,820 9,168 5,695 9,859 9,859 9,859
P/E ratio 23 x 22.7 x 9.06 x 16.1 x 16.4 x 14.5 x 11.4 x 10.1 x
Yield 1.33% 2.06% 2.04% 1.32% 1.78% - - -
Capitalization / Revenue 3.16 x 4.45 x 3.83 x 2.41 x 1.45 x 2.07 x 1.83 x 1.65 x
EV / Revenue 3.16 x 4.45 x 3.83 x 2.41 x 1.45 x 2.07 x 1.83 x 1.65 x
EV / EBITDA - - 7.17 x 13.3 x 11.4 x 9.88 x 8.39 x 7.56 x
EV / FCF - - - 21,024,192 x 11,052,089 x - - -
FCF Yield - - - 0% 0% - - -
Price to Book 1.66 x 5.21 x 4.79 x 3.76 x 2.11 x 2.99 x 2.45 x 2.03 x
Nbr of stocks (in thousands) 397,169 397,600 400,172 403,328 405,315 410,954 410,954 -
Reference price 2 7.510 19.45 24.54 22.73 14.05 23.99 23.99 23.99
Announcement Date 27/02/19 28/04/20 29/03/21 01/04/22 17/03/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 943.7 1,737 2,562 3,807 3,915 4,751 5,394 5,974
EBITDA 1 - - 1,370 686.9 498.7 997.4 1,175 1,305
EBIT 1 222.1 499.5 1,313 632.3 437 896.8 1,070 1,208
Operating Margin 23.53% 28.76% 51.25% 16.61% 11.16% 18.88% 19.83% 20.22%
Earnings before Tax (EBT) 1 221.9 500.4 1,307 629.3 433.8 895.9 1,069 1,207
Net income 1 129.7 344.8 1,093 573.7 348.6 737.5 875.1 983.8
Net margin 13.74% 19.86% 42.68% 15.07% 8.9% 15.52% 16.22% 16.47%
EPS 2 0.3265 0.8561 2.709 1.415 0.8551 1.660 2.098 2.387
Free Cash Flow - - - 436.1 515.3 - - -
FCF margin - - - 11.45% 13.16% - - -
FCF Conversion (EBITDA) - - - 63.48% 103.32% - - -
FCF Conversion (Net income) - - - 76.01% 147.83% - - -
Dividend per Share 2 0.1000 0.4000 0.5000 0.3000 0.2500 - - -
Announcement Date 27/02/19 28/04/20 29/03/21 01/04/22 17/03/23 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - 436 515 - - -
ROE (net income / shareholders' equity) 7.89% 19.8% 60.8% 25.5% 13.4% 22.4% 21.7% 20.3%
ROA (Net income/ Total Assets) - - 31.5% - 7.91% 13.6% 13.8% 13%
Assets 1 - - 3,472 - 4,405 5,423 6,341 7,568
Book Value Per Share 2 4.520 3.730 5.120 6.050 6.650 8.010 9.810 11.80
Cash Flow per Share 2 0.6100 1.770 1.310 1.340 1.430 2.080 1.900 2.870
Capex 1 74.1 71.2 86.1 105 67 75.5 62 62
Capex / Sales 7.85% 4.1% 3.36% 2.75% 1.71% 1.59% 1.15% 1.04%
Announcement Date 27/02/19 28/04/20 29/03/21 01/04/22 17/03/23 - - -
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 Shanghai Yaoji Technology Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
23.99
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Mobile Application Software

1st Jan change Capi.
SHANGHAI YAOJI TECHNOLOGY CO., LTD. Stock Shanghai Yaoji Technology Co., Ltd.
+7.97% 1.36B
DIDI GLOBAL INC. Stock DiDi Global Inc.
+27.09% 24.31B
SNAP INC. Stock Snap Inc.
-14.06% 23.88B
BEIJING ULTRAPOWER SOFTWARE CO., LTD. Stock Beijing Ultrapower Software Co., Ltd.
+9.94% 2.63B
ZHEJIANG JINKE TOM CULTURE INDUSTRY CO., LTD. Stock Zhejiang Jinke Tom Culture Industry Co., Ltd.
-20.45% 1.91B
LIFE360, INC. Stock Life360, Inc.
+80.82% 1.86B
ZX INC. Stock ZX Inc.
-50.86% 1.51B
FINVOLUTION GROUP Stock FinVolution Group
-0.20% 1.27B
KAKAO GAMES CORP. Stock Kakao Games Corp.
-18.38% 1.25B
DENA CO., LTD. Stock DeNA Co., Ltd.
+15.94% 1.13B
Mobile Application Software
  1. Stock Market
  2. Equities
  3. 002605 Stock
  4. Financials Shanghai Yaoji Technology Co., Ltd.