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
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
25.88 CNY +1.53% Intraday chart for Shanghai Yaoji Technology Co., Ltd. +7.88% +16.47%
Apr. 30 Shanghai Yaoji Technology Co., Ltd. Proposes Final Dividend for 2023 CI
Apr. 29 Shanghai Yaoji Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 7,733 9,820 9,168 5,695 9,131 10,635 -
Enterprise Value (EV) 1 7,733 9,820 9,168 5,695 9,131 10,635 10,635
P/E ratio 22.7 x 9.06 x 16.1 x 16.4 x 16.5 x 12.3 x 10.8 x
Yield 2.06% 2.04% 1.32% 1.78% 4.05% - -
Capitalization / Revenue 4.45 x 3.83 x 2.41 x 1.45 x 2.12 x 1.97 x 1.78 x
EV / Revenue 4.45 x 3.83 x 2.41 x 1.45 x 2.12 x 1.97 x 1.78 x
EV / EBITDA - 7.17 x 13.3 x 11.4 x 11.8 x 9.05 x 8.15 x
EV / FCF - - 21,024,192 x 11,052,089 x - - -
FCF Yield - - 0% 0% - - -
Price to Book 5.21 x 4.79 x 3.76 x 2.11 x 2.84 x 2.64 x 2.19 x
Nbr of stocks (in thousands) 397,600 400,172 403,328 405,315 410,954 410,954 -
Reference price 2 19.45 24.54 22.73 14.05 22.22 25.88 25.88
Announcement Date 4/28/20 3/29/21 4/1/22 3/17/23 4/29/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,737 2,562 3,807 3,915 4,307 5,394 5,974
EBITDA 1 - 1,370 686.9 498.7 774.7 1,175 1,305
EBIT 1 499.5 1,313 632.3 437 712.8 1,070 1,208
Operating Margin 28.76% 51.25% 16.61% 11.16% 16.55% 19.83% 20.22%
Earnings before Tax (EBT) 1 500.4 1,307 629.3 433.8 712 1,069 1,207
Net income 1 344.8 1,093 573.7 348.6 562.5 875.1 983.8
Net margin 19.86% 42.68% 15.07% 8.9% 13.06% 16.22% 16.47%
EPS 2 0.8561 2.709 1.415 0.8551 1.350 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 0.4000 0.5000 0.3000 0.2500 0.9000 - -
Announcement Date 4/28/20 3/29/21 4/1/22 3/17/23 4/29/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 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) 19.8% 60.8% 25.5% 13.4% 19% 21.7% 20.3%
ROA (Net income/ Total Assets) - 31.5% - 7.91% - 13.8% 13%
Assets 1 - 3,472 - 4,405 - 6,341 7,568
Book Value Per Share 2 3.730 5.120 6.050 6.650 7.820 9.810 11.80
Cash Flow per Share 2 1.770 1.310 1.340 1.430 1.090 1.900 2.870
Capex 1 71.2 86.1 105 67 218 62 62
Capex / Sales 4.1% 3.36% 2.75% 1.71% 5.07% 1.15% 1.04%
Announcement Date 4/28/20 3/29/21 4/1/22 3/17/23 4/29/24 - -
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 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
25.88
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.
+16.47% 1.47B
SNAP INC. Stock Snap Inc.
-4.05% 26.67B
DIDI GLOBAL INC. Stock DiDi Global Inc.
+27.34% 24.36B
BEIJING ULTRAPOWER SOFTWARE CO., LTD. Stock Beijing Ultrapower Software Co., Ltd.
+9.49% 2.62B
LIFE360, INC. Stock Life360, Inc.
+95.77% 2.04B
ZX INC. Stock ZX Inc.
-54.52% 1.4B
KAKAO GAMES CORP. Stock Kakao Games Corp.
-13.93% 1.34B
FINVOLUTION GROUP Stock FinVolution Group
+2.24% 1.3B
DENA CO., LTD. Stock DeNA Co., Ltd.
+14.63% 1.15B
HELLO GROUP INC. Stock Hello Group Inc.
-10.94% 1.15B
Mobile Application Software
  1. Stock Market
  2. Equities
  3. 002605 Stock
  4. Financials Shanghai Yaoji Technology Co., Ltd.