G-bits Network Technology (Xiamen) Co., Ltd.

SSE

603444

Stock

Yield per half year: +11.48%
Dividend yield: 0%
Sector: Communication Services

Reporting G-bits Network Technology (Xiamen) Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥											37.65
Выручка, млрд ¥		1.31	1.44	1.65	2.17	2.74	4.62	5.17	4.18	3.7	3.7	4.08	6.19
Чистая прибыль, млрд ¥		0.5855	0.6097	0.723	0.8092	1.05	1.47	1.46	1.13	0.9449	0.9449	1.21	-2.09
EV, млрд ¥											34.21
EBIT, млрд ¥	0.1827	0.8215	0.7898	0.9454	1.21	1.4	1.77					1.22	17.51
EBITDA, млрд ¥			0.8713	1.08	1.26	1.62	2.19	2.38	2.22		2.38	1.93	11.99
Баланс стоимость, млрд ¥		1.93	2.3	2.91	3.07	3.8	4.58	3.98	4.46	4.9	4.9	4.34	5.22
FCF, млрд ¥			0.4886	0.419	1.24	1.46	2.4	1.71	1.13	1.23	1.23	1.59	-3.37
Операционный денежный поток, млрд ¥		0.7924	0.8089	0.9046	1.3	1.53	2.42	1.75	1.19	1.25	1.25	1.63	-3.96
Операционная прибыль, млрд ¥		0.8042	0.8212	0.9971	1.24	1.41	1.77	2.2	1.6	1.19	1.19	1.63	-3.34
Операционные расходы, млрд ¥		0.5012	0.6188	0.6576	0.9301	1.33	2.84	2.97	2.59	2.51	2.51	2.45	13.54
CAPEX, млрд ¥		0.1556	0.3203	0.4856	0.0585	0.0695	0.0193	0.0436	0.0557	0.0235	0.0235	0.0423	-19.50

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Выручка, млрд ¥								1.32	1.34	1.14	1.2	0.9578	0.8781	0.9273	1.03	0.8586	0.8774	0.9143	-0.02
Чистая прибыль, млрд ¥								0.3234	0.4491	0.3066	0.3694	0.1833	0.2658	0.2534	0.2645	0.1397	0.2874	0.2422	1.57
EBIT, млрд ¥	0.3861	0.4585	0.4635	0.4425	0.3911	0.54	0.4699	0.4433		0.4182	0.5282							0.4799	-0.44
EBITDA, млрд ¥		0.5422	0.7179	0.4681	0.3977	0.5532	0.5835	0.5372	0.6414	0.4569	0.6252							0.5688	1.39
Баланс стоимость, млрд ¥								4.52	3.98	4.29	4.54	4.21	4.46	4.71	4.94	4.74	4.9	4.75	1.90
FCF, млрд ¥								0.542	0.4585	0.2424	0.3182	0.2109	0.3583	0.2229	0.3565	0.2287	0.417	0.3167	3.08
Операционный денежный поток, млрд ¥		0.3276	0.7045	0.6994	0.6869	0.3279	0.422	0.5426	0.2456	0.2456	0.3561							0.3624	-3.34
Операционная прибыль, млрд ¥								0.4241	0.7512	0.4182	0.4751	0.3162	0.3902	0.2578	0.3618	0.2317	0.3374	0.3158	-2.87
Операционные расходы, млрд ¥								0.8954	0.5864	0.7262	0.7294	0.6417	0.4879	0.6695	0.6706	0.6269	0.54	0.5990	2.05
CAPEX, млрд ¥								0.000641	0.0032	0.0032	0.0379	0.012	0.0027	0.0076	0.0072	0.0041	0.0046	0.0052	11.24

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥						1.95	0.8305	0.5504	0.8037	2.14	2.9	2.63	2.4	2.25	2.25	2.46	1.01
Short Term Investments ¥							1.33	1.51	1.28	0.678	1.04	0.6296	1.13	1.44	1.44	0.9835	16.26
Long term investments ¥					0.0383	0.0385	0.1371	0.4309								0.1612	83.14
Total Receivables ¥						0.226	0.2003	0.3338	0.2471	0.1955	0.2942	0.2647	0.2388	0.1709	0.1709	0.2328	-2.65
Total Current Assets ¥						2.19	2.39	2.46	2.45	3.26	4.35	3.58	3.81	4.29	4.29	3.86	5.64
Чистые активы, млрд ¥					0.0712	0.3483	0.377	0.5041	0.9849	0.866	0.7231	3.58	3.85		3.58	2.00	31.35
Активы, млрд ¥						2.64	3.14	4.01	4.37	5.39	7.1	6.49	6.64	6.92	6.92	6.51	5.12
Short Term Debt ¥					0.003	0.0027	0.027	0.0274								0.0150	73.84
Long Term Debt ¥	0.0146	0.0117	0.0087	0.0057	0.0027		0.0906	0.0632	0.0353	0.007						0.0398	20.99
Задолженность, млрд ¥						0.59	0.6873	0.8771	0.9337	1.14	2.04	1.78	1.39	1.29	1.29	1.53	2.50
Долг, млрд ¥					0.0057		0.1177	0.0906							0.0344	0.0713	151.43
Interest income ¥						0.0139	0.0308	0.0158	0.0183	0.0175	0.0135	0.0448	0.0906			0.0369	37.70
Расходы на обслуживание долга ¥								0.0052	0.0039	0.0024	0.001	0.000372	0.006	0.000713	0.000713	0.0021	-21.55
Чист. проц. доходы, млрд ¥						0.0135	0.0261	0.0105	0.0142	0.0149	0.0123	0.0443	0.0965		0.0906	0.0364	46.71
Goodwill ¥					0.0038	0.0038	0.0038	0.0038	0.0038	0.0038	0.0038	0.0038	0.0038			0.0038	0.00
Себестоимость, млрд ¥						0.0524	0.1315	0.1284	0.2053	0.3839	0.6984	0.5821	0.4799	0.4485	0.4485	0.5186	3.16
Товарно материальные запасы ¥							0.000603	0.000459	0.000528							0.0005	-4.33

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ¥																		2.85	2.63	2.51	2.38	2.38	2.4	2.33	2.17	2.22	2.25	2.27	-1.28
Short Term Investments ¥																		0.9798	0.6296	0.9656	1.21	0.8337	1.13	1.41	1.69	1.12	1.44	1.36	4.97
Long term investments ¥	0.2287	0.301	0.4309	0.5748	0.6115	0.8097																						0.5456	21.89
Total Receivables ¥																		0.3559	0.2647	0.3235	0.2756	0.2893	0.2388	0.3135	0.25	0.1893	0.1709	0.2325	-6.47
Total Current Assets ¥																		4.23	3.58	3.85	3.91	3.55	3.81	4.17	4.17	3.95	4.29	4.08	2.40
Чистые активы, млрд ¥												0.8552	0.8419	0.7347	0.7231	0.7157	0.7073	0.6958	3.58	0.6636	0.6635							1.26	-1.27
Активы, млрд ¥																		7.24	6.49	6.8	6.86	6.48	6.64	7.01	6.94	6.71	6.92	6.84	0.83
Short Term Debt ¥	0.0272	0.0273	0.0274	0.0276	0.0277	0.0278																						0.0276	0.36
Long Term Debt ¥			0.0632	0.0563	0.0493	0.0423	0.0353	0.0283	0.0212	0.0141	0.007	0.0015																0.0144	-44.43
Задолженность, млрд ¥																		2.18	1.78	1.71	1.58	1.56	1.39	1.47	1.4	1.32	1.29	1.37	-1.48
Долг, млрд ¥	0.1042	0.0974	0.0906	0.0838	0.077	0.0701																						0.0838	-6.37
Interest income ¥														0.002	0.0027	0.0029	0.0072	0.0215	0.0764	0.0182	0.064	-0.1173	0.1621					0.0407	16.24
Расходы на обслуживание долга ¥																		0.000387	0.000188	0.000194	0.000457	0.000456	0.0071	0.000443	0.000453	0.0004	0.002	0.0021	-22.38
Чист. проц. доходы, млрд ¥															0.008	-0.0067	0.0167	0.2347	-0.2003	-0.0073	0.0579	0.0881	-0.0367	0.0216				0.0247	-224.23
Goodwill ¥														0.0038	0.0038	0.0038	0.0038	0.0038	0.0038	0.0038	0.0038	0.0038	0.0038					0.0038	0.00
Себестоимость, млрд ¥																		0.2004	0.129	0.1341	0.1355	0.1195	0.0908	0.0997	0.1312	0.0942	0.1234	0.1079	6.33
Товарно материальные запасы ¥	0.0005	0.000488	0.000459	0.000437	0.000433	0.000417	0.000528	0.000482	0.0012	0.000847																		0.0007	15.23

Share

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	8.52	10.06	18.52	14.57	20.42	20.33	15.62	13.12		13.12	16.81	-2.07
Цена акции ао	183.93	148	298.49	426	421.85	312.84	245.12	218.84	239	239	287.53	-10.74
Число акций ао, млн		71.88	71.88	71.86	71.86	71.87	72.04	72.04		72.04	71.93	0.05
FCF/акцию		5.83	17.23	20.37	33.38	23.78	15.68	17.01		17.01	22.04	-3.54

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	5 quarters average	CAGR 5
EPS				4.5	6.25	4.27	5.13	2.54	3.69	3.52	3.67	1.94	3.99		3.36	1.58
Цена акции ао	372.69	361.14	344.9	316.07	299.23	373.98	515.62	410.66	286.32					239	365.12	-8.57
FCF/акцию				7.54	6.38	3.37	4.42	2.93	4.97	3.09	4.95	3.17	5.79		4.39	3.10

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		30.39	26.49	24.87	26.35	27.52	32.06	34.14	26.65	20.18		20.18	8.10	28.11	-6.02
ROA, %		22.15	19.4	18.04	18.52	19.42	20.67	21.49	17.14	13.94		13.94	3.96	18.53	-6.42
ROIC, %	42.04		37.46	30.5										36.67	-10.14
ROS, %			42.34	43.69	37.28	38.16	31.79	28.27	26.89	25.57	25.57	25.57	11.15	27.62	-4.26
ROCE, %	37.19	40.02	32.16	30.2	35.36	33.04	35.07				0	0	0.00	33.17	1.75
Ebit margin, %					55.97	51.18	38.41				0	0		48.52	-11.79
Рентаб EBITDA, %			60.51	65.15	58.09	59.17	47.47	46.13	43.66		64.4	64.4	43.06	52.17	1.71
Чистая рентаб, %		44.85	42.34	43.69	37.28	38.16	31.79	28.27	26.89	25.57		25.57	11.15	30.14	-7.70
Operation Margin, %			57.03	60.26	57.15	51.36	38.41	42.56	38.23	32.16	32.16	32.16	11.95	36.70	-3.49

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %														7.15	11.29	7.15	8.62	4.27	6.16	5.72	5.84	3.01	6.03		8.10	5.35	-0.43
ROA, %														4.47	6.92	4.51	5.41	2.75	4.05	3.71	3.79	2.05	4.22		3.96	3.56	0.83
ROIC, %	14.16	6.23	7.25	6.68	34.92	6.85																				12.39	1.92
ROS, %															33.58	26.79	30.67	19.14	30.27	27.32	25.62	16.27	32.76	25.57	11.15	25.51	-1.32
ROCE, %							9.09	9.75	10.71	9.48	7.73	9.78	10.1	8.76		8.21	10.28								0.00	9.43	1.00
Ebit margin, %																	43.85									43.85	0.00
Рентаб EBITDA, %									56.55	42.63	35.08	45	45.54	40.71	47.95	39.92	51.9							64.4	43.06	48.98	9.61
Чистая рентаб, %														24.51	33.58	26.79	30.67	19.14	30.27	27.32	25.62	16.27	32.76		11.15	26.45	1.59
Operation Margin, %															56.16	36.54	39.44	33.01	44.44	27.8	35.04	26.98	38.45	32.16	11.95	32.09	2.96

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			14.72	27.22	29.26	20.64	15.39	15.18	16.68		16.68	78.39	19.43	-10.63
P/BV			3.4	6.41	7.21	5.99	4.77	3.25	2.8		2.8	2.86	4.80	-17.24
P/S			6.43	10.15	11.16	6.56	4.35	4.08	4.27		4.27	12.62	6.08	-17.48
P/FCF								22.03	33.32	30.73	30.73	79.97	28.69	11.73
E/P								0.0388	0.0299	0.0251	0.0251	0.03	0.0313	-13.51
EV/EBIT									0	0	0
EV/EBITDA											15.42	36.94
EV/S								6.62	8.17	9.26	9.26	11.30	8.02	11.84
EV/FCF									30.28	27.92	27.92	74.83	29.10	-3.98
Debt/EBITDA		0.135	0.0841					0.0145	0.0145	0.0145	0.0145	0.06	0.0525	-36.00
Netdebt/Ebitda								0	0	0	0	-0.47
Debt/Ratio	0.0092	0.0374	0.0226					0.0053	0.0052	0.005	0.005	0.01	0.0151	-33.13
Debt/Equity	0.0118	0.0511	0.0312					0.0096	0.0096	0.229	0.229	0.57	0.0661	34.98
Debt/Net Income	0.0326	0.193	0.1254					0.0235	0.0306	0.0364	0.0364	0.27	0.0818	-28.37
PEG										15.65	15.65		15.65	0.00
Бета								5.38	1.73	0.4317	0.4317	-0.13	2.51	-56.87
Индекс Альтмана								8.62	8.3	8.02	8.02	1.32	8.31	-2.38

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E							13.79	15.84	22.43	24.39	20.28	15.17	13.45	13.27	16.02	16.68			78.39	14.92	1.92
P/BV							3.48	4.91	6.25	6.7	5.4	3.25	2.6	2.31	2.74	2.8			2.86	2.74	-2.94
P/S							3.54	4.48	6.26	7.06	5.71	4.08	3.63	3.38	4	4.27			12.62	3.87	0.91
P/FCF																		30.73	79.97	30.73	0.00
E/P																		0.0251	0.03	0.0251	0.00
EV/S																		9.26	11.30	9.26	0.00
EV/FCF																		27.92	74.83	27.92	0.00
Debt/EBITDA																		0.0145	0.06	0.0145	0.00
Debt/Ratio	0.031	0.0268	0.0226	0.0198	0.0207	0.0172												0.005	0.01	0.0171	-26.04
Debt/Equity	0.0417	0.0363	0.0312	0.0268	0.0285	0.0239												0.229	0.57	0.0679	48.98
Debt/Net Income	0.5747	0.5668	0.4195	0.3927	0.3054	0.3428												0.0364	0.27	0.2994	-38.67
PEG																		15.65		15.65	0.00
Бета																	0.5039	0.4317	-0.13	0.4678	-7.44
Индекс Альтмана																	8.3	8.02	1.32	8.16	-1.70

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0304	0.0452	0.2967	0.1913	0.7219	0.3649	1.12	0.7292	0.4664			2.16		0.6805	-8.37
Дивиденд			4.1	2.6	1	5	12	30	3			0		10.20	24.57
Див доход, ао, %			1.65	1.81	4.35	1.07	2.95	8.23	7.01			0	0.00	4.72	10.01
Дивиденды / прибыль, %		7.72	48.66	26.45	89.21	34.87	75.94	146.92	64.81	49.36		49.36	79.31	74.38	7.20
Dividend Coverage Ratio											0.4375	0.4375		0.4375	0.00

	2017Q2	2018Q2	2019Q2	2020Q2	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						1.15	1.15	1.15	0.0088	0.0088	0.0088	0.2161	0.4993	0.005	0.1435			0.1745	74.77
Дивиденд	4.1	2.6	1	5	12			16		14		3						10.00	-9.71
Див доход, ао, %	1.48	1.77	4.72	1.21	2.57			4.64		4.68		0.5818					0.00	2.74	-13.62
Дивиденды / прибыль, %						437.22	328.86	339.52	2.72	1.96	2.87	58.5	272.34	1.88	49.93		79.31	77.10	77.05
Dividend Coverage Ratio																0.4375		0.4375	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	1 292	1 425	5.02

	CAGR 5

	CAGR 5