Fujian Star-net Communication Co., LTD.

SZSE

002396

Stock

Yield per half year: -19.96%
Dividend yield: 0.45%
Sector: Technology

Reporting Fujian Star-net Communication Co., LTD.

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥					11.45	15.02					13.22	13.23	14.53
Выручка, млрд ¥		4.52	5.69	7.71	9.13	9.27	10.3	13.55	15.74	15.91	16.14	12.95	11.41
Чистая прибыль, млрд ¥		0.2623	0.3195	0.4723	0.5813	0.6113	0.4314	0.5504	0.5769	0.4249	0.5391	0.5190	-7.02
EV, млрд ¥											10.62
EBIT, млрд ¥		0.2998	0.7255	0.6453	0.6134	0.676	0.5642	0.6019				0.6202	-1.38
EBITDA, млрд ¥				0.8619	0.9832	0.978	0.7117	0.9156	1.09		0.6651	0.9357	2.08
Баланс стоимость, млрд ¥	2.15	2.62	2.88	3.2	3.68	4.23	4.19	4.69	6.07	6.43		5.12	8.74
FCF, млрд ¥				0.1093	0.3828	0.4677	0.2609	0.0318	0.107	0.936		0.3607	14.88
Операционный денежный поток, млрд ¥	0.1986	0.9237	0.5435	0.2773	0.5943	0.7631	0.7401	0.4499	0.5426	1.37		0.7731	12.42
Операционная прибыль, млрд ¥	0.1621	0.2998	0.371	0.7323	0.7651	0.859	0.6797	0.7592	0.7702	0.4217		0.6980	-13.26
Операционные расходы, млрд ¥		4.22	5.33	6.98	8.37	8.41	9.62	12.79	14.97	15.49		12.26	12.99
CAPEX, млрд ¥	0.0915	0.1087	0.097	0.168	0.2115	0.2954	0.4792	0.418	0.4356	0.4341		0.4125	8.00

	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	9.87	18.96														14.41	38.60
Выручка, млрд ¥						3.9	4.36	2.95	3.75	4.12	4.92	3.35	3.62	4.08	4.86	4.17	-0.25
Чистая прибыль, млрд ¥						0.2298	0.0676	0.1201	0.1938	0.239	0.0255	0.0809	0.1174	0.1045	0.122	0.0901	36.76
EBIT, млрд ¥			0.0276	-0.0403	0.2869	0.5614	-0.2062	0.1785	0.1556	0.3563			-0.035	0.2205		0.1752	4.32
EBITDA, млрд ¥				0.0061	0.339	0.4746	-0.1072	0.184	0.2762	0.3761	-0.0176	0.101	0.1435			0.1758	-12.27
Баланс стоимость, млрд ¥						4.62	4.69	4.82	4.97	5.21	6.07	6.16	6.24	6.36	6.43	6.25	1.16
FCF, млрд ¥						0.6418	0.4875	-1.23	-0.2391	0.9544	0.6227	-0.9616	0.3266	0.8072	0.7639	0.3118	4.17
Операционный денежный поток, млрд ¥					0.1655	0.7638	0.613	-1.13	-0.019	1.08	0.3763	0.3763	0.3763	0.8817		0.6181	-3.98
Операционная прибыль, млрд ¥						0.4685	-0.0677	0.1785	0.2365	0.3248	0.0349	0.1065	0.0468	0.1417	0.1267	0.0913	29.42
Операционные расходы, млрд ¥						3.44	4.43	2.77	3.51	3.8	4.89	3.25	3.57	3.94	4.73	4.08	-0.66
CAPEX, млрд ¥						0.122	0.1255	0.0962	0.2201	0.1283	0.0498	0.0498	0.0498	0.0745	0.1729	0.0794	28.27

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2010	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥								1.89	2	1.73	1.63	2.05	2.1	2.14	4.32	4.35	3.58	2.99	16.24
Short Term Investments ¥							0.082	0.02	0.1005	0.027	0.2461	0.022						0.0831	1.92
Long term investments ¥								0.1067	0.1412	0.2993	0.3982							0.2364	38.99
Total Receivables ¥							1.07	1.1	1.23	1.88	1.96	2.16	1.69	1.76	1.68	2.35		1.93	1.70
Total Current Assets ¥								4.07	4.45	5.14	5.49	5.98	6.68	8.5	11.28	11.38		8.76	13.73
Чистые активы, млрд ¥					0.3184	0.5036	0.4244	0.458	0.4645	0.5184	0.5672	0.6298	0.9419	1.39				0.8095	21.81
Активы, млрд ¥							3.91	5.34	5.75	6.44	7	7.65	8.72	11.12	14.48	15.4		11.47	15.02
Short Term Debt ¥									0.0208	0.0196	0.0412	0.0217						0.0258	1.06
Long Term Debt ¥	0.0099	0.0091	0.0083	0.0074														0.0087	-7.02
Задолженность, млрд ¥							1.39	1.97	2.05	2.69	2.73	2.81	3.83	5.47	5.79	6.3		4.84	17.52
Долг, млрд ¥																	0.9875
Interest income ¥									0.0095	0.0067	0.0047	0.0061	0.0135	0.0223	0.024	0.0568		0.0245	56.24
Расходы на обслуживание долга ¥											0.000991	0.0023	0.0207	0.0408	0.0508	0.0349		0.0299	72.27
Чист. проц. доходы, млрд ¥									0.0051	0.0022	0.000215	0.0013	-0.0106	-0.0228	-0.0294	0.0182		-0.0087	69.52
Goodwill ¥							0.0032	0.3957	0.3948	0.2347	0.2332	0.2332	0.2177	0.2177	0.2177	0.4427		0.2658	13.68
Себестоимость, млрд ¥							1.94	2.46	3.22	4.74	6.16	5.72	6.7	8.93	9.98	10.14		8.29	12.13
Товарно материальные запасы ¥							0.6903	0.9412	1.03	1.36	1.54	1.65	2.32	4.04	4.71	4.15		3.37	20.26

	2007Q4	2008Q4	2009Q4	2010Q1	2010Q2	2010Q3	2010Q4	2011Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥																				1.95	2.14	1.8	2.15	2.53	4.32	3.53	3.23	3.65	4.35	3.82	0.14
Short Term Investments ¥									0.0591		0.2461	0.114	0.099	0.337	0.022	0.15										0.05				0.1316	-12.77
Long term investments ¥									0.3959	0.3997	0.3982	0.3843	0.3881	0.3903																0.3921	-0.47
Total Receivables ¥																				2.42	2.12	2.15	2.36	2.23	1.68	2.2	2.97	2.9	2.35	2.42	6.94
Total Current Assets ¥																				8.56	8.5	8.84	10.25	10.6	11.28	10.13	10.42	11.09	11.38	10.86	0.18
Чистые активы, млрд ¥																	0.9419	1.19	1.24	1.3	1.39	1.57	1.6	1.63			1.63	1.65		1.62	1.00
Активы, млрд ¥																				10.89	11.12	11.64	13.18	13.63	14.48	13.4	13.92	14.69	15.4	14.38	1.24
Short Term Debt ¥												0.0404	0.0412	0.0212	0.0217															0.0311	-14.39
Long Term Debt ¥	0.0099	0.0091	0.0083	0.0081	0.0079	0.0077	0.0074	0.0072																						0.0077	-2.33
Задолженность, млрд ¥																				5.34	5.47	5.79	7.08	7.16	5.79	4.56	5.19	5.76	6.3	5.52	1.70
Interest income ¥																				0.0047	0.0044	0.004	0.0041	0.0067	0.0388	0.0118	0.0375	0.0624	0.0936	0.0488	19.26
Расходы на обслуживание долга ¥																				0.0116	0.0082	0.0086	0.0133	0.0149	0.014	0.0075	0.015	0.0057	0.0068	0.0098	-13.45
Чист. проц. доходы, млрд ¥																				-0.0112	-0.0027	-0.0079	-0.0072	0.08	-0.0944	-0.0098	0.0115	-0.000124	0.0166	-0.0152	-170.64
Goodwill ¥																				0.2177	0.2177	0.2177	0.2177	0.2177	0.2177	0.2177	0.4518	0.4518	0.4427	0.3563	15.25
Себестоимость, млрд ¥																				2.6	2.78	1.94	2.49	2.65	2.9	2.19	2.33	2.59	3.03	2.61	0.88
Товарно материальные запасы ¥																				3.95	4.04	4.63	5.41	5.5	4.71	3.89	4.04	4.37	4.15	4.23	-2.50

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.4921	0.5925	0.8116	1	1.04	0.7415	1.05	0.99	0.73		0.93	0.9103	-6.83
Цена акции ао		19.7	21.59	17.22	35.56	23.06	23.57	19.16	18.07	13.59	13.59	19.49	-10.04
Число акций ао, млн				576.99	583.31							580.15	0.55
FCF/акцию				0.6635	0.8017							0.7326	9.92

	2018Q4	2019Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS			0.39	0.12	0.21	0.33	0.41	0.04	0.14	0.2	0.18	0.21	0.1540	39.33
Цена акции ао			26.29	23.84	24.04	21.37	21.13	20.13	22.3	22.13	20.31	18.54	20.68	-1.63
Число акций ао, млн	576.99	583.31											580.15	0.55

	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, %	10.03	11.08	14.75	15.8	14.46	10.3	11.73	9.5	6.6			11.66	16.06	10.52	-14.52
ROA, %	4.91	5.56	7.33	8.31	7.99	4.95	4.95	3.99	2.76			2.49	5.84	4.93	-19.15
ROS, %			6.13	6.37	6.6	4.19	4.06	3.67	2.67	3.34	3.34	3.34	16.53	3.42	-3.83
ROCE, %	8.89	19.61	17.21	14.38	13.98	11.55	10.65				0	0	0.00	13.55	-9.15
Ebit margin, %											0	0
Рентаб EBITDA, %			11.19	10.77	10.55	6.91	6.76	6.92			4.12	4.12	18.37	7.05	-17.14
Чистая рентаб, %	5.81	5.62	6.13	6.37	6.6	4.19	4.06	3.67	2.67			3.34	16.53	4.24	-16.56
Operation Margin, %			9.5	8.38	9.27	6.6	5.6	4.89	2.65	0	0	0	0.00	5.80	-22.15
Доходность FCF, %				3.34	3.11									3.22	-3.50

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %				4.97	1.44	2.49	3.9	4.59	0.4198	1.31	1.88	1.64	1.9		16.06	1.43	35.25
ROA, %				2.11	0.6074	1.03	1.47	1.75	0.176	0.6034	0.8433	0.7113	0.7924		5.84	0.6253	35.11
ROS, %					1.55	4.07	5.17	5.8	0.5178	2.41	3.25	2.56	2.51	3.34	16.53	2.81	6.74
ROCE, %	0.5649	-0.8167	5.51	10.12	-3.65	3.05	2.55	5.5			-0.4008	2.47			0.00	2.63	-4.13
Рентаб EBITDA, %			10.07	12.16	-2.46	6.24	7.37	9.12	-0.3566	3.01	3.97			4.12	18.37	3.97	-14.69
Чистая рентаб, %				5.89	1.55	4.07	5.17	5.8	0.5178	2.41	3.25	2.56	2.51		16.53	2.25	37.12
Operation Margin, %				12	-1.55	6.05	6.31	7.88	0.7096	3.18	1.29	3.47	2.61		0.00	2.25	29.76

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	19.69	24.57				24.12	72.34	22.13	11.71
P/BV	3.11	3.55				2.15	6.26	3.33	6.84
P/S	1.25	1.62				0.81	10.03	1.44	13.84
P/FCF	29.9	32.12	0	0	0	0	0.00	31.01	3.65
E/P	0.0508	0.0407	0.0408	0.0408	0.0408	0.0408	0.03	0.0428	-4.29
EV/EBIT				0	0	0
EV/EBITDA						14.44	48.21
EV/S			0.658	0.658	0.658	0.658	9.76	0.6580	0.00
EV/FCF				0	0	0	0.00
Debt/EBITDA			1.48	1.48	1.48	1.48	1.44	1.48	0.00
Netdebt/Ebitda			0	0	0	0	0.00
Debt/Ratio			0	0	0	0	0.00
Debt/Equity			0	0	0	0	0.00
Debt/Net Income			1.83	1.83	1.83	1.83	-3.00	1.83	0.00
PEG					6.1	6.1		6.10	0.00
Бета			0	-0.4324	0	0	0.00	-0.4324	0.00
Индекс Альтмана			0	0	0	0	0.00

	2018Q4	2019Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	55.2	144.76			72.34	99.98	61.94
P/BV	2.68	4.49			6.26	3.58	29.44
P/S	3.35	5.79			10.03	4.57	31.47
E/P	0.0181	0.0069		0.0408	0.03	0.0219	31.12
EV/S				0.658	9.76	0.6580	0.00
Debt/EBITDA				1.48	1.44	1.48	0.00
Debt/Net Income				1.83	-3.00	1.83	0.00
PEG				6.1		6.10	0.00
Бета			0	0	0.00
Индекс Альтмана			0	0	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.1058	0.0363	0.0507	0.0557	0.0854	0.0653	0.0796	0.0863	0.0981	-0.0844			0.0490	-205.27
Дивиденд		0.1	0.1	0.1	0.15	0.11	0.11	0.1	0.1	0.1	0.1		0.1040	-1.89
Див доход, ао, %		0.337	0.5337	0.5007	0.7562	0.4272	0.3332	0.4345	0.4622	0.4808	0.45	0.93	0.4276	2.39
Дивиденды / прибыль, %		13.85	15.88	11.79	14.69	10.68	18.46	15.67	17	-19.86	0	28.35	8.39	-213.21

	2014Q2	2015Q2	2016Q2	2017Q2	2018Q3	2019Q3	2020Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								0.0667	0.0043	0.0054	0.0105	0.0706	0.0136	0.0136	0.0136	0.0622	0.0037		0.0213	-22.92
Дивиденд	0.2	0.1	0.1	0.1	0.15	0.11	0.11	0.1				0.1				0.1			0.1040	-1.89
Див доход, ао, %	0.7999	0.2231	0.5251	0.5458	0.7758	0.4177	0.3515	0.3804				0.4733				0.4925		0.93	0.4231	3.35
Дивиденды / прибыль, %								29.02	6.35	4.53	5.41	29.56	53.35	16.81	11.58	59.46	3.01	28.35	28.84	-43.73

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	12 535	12 535	0.00

	CAGR 5

	CAGR 5