SZSE: 300188 - Xiamen Meiya Pico Information Co.,LTD.

Yield per half year: -35.62%
Dividend yield: +0.19%
Sector: Industrials

Reporting Xiamen Meiya Pico Information 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 ¥					15.37	13.49					17.53	14.43	-6.32
Выручка, млрд ¥		0.7632	0.9979	1.34	1.6	2.07	2.39	2.54	2.28	1.98	2.11	2.25	-0.89
Чистая прибыль, млрд ¥		0.1332	0.1826	0.2717	0.3032	0.2897	0.3746	0.3107	0.1479	-0.2056	0.0383	0.1835	-193.37
EV, млрд ¥					14.45						16.91	14.45	0.00
EBIT, млрд ¥		0.1316	0.2248	0.2895	0.2232	0.2774	0.3717	0.3133	0.1052			0.2582	-13.97
EBITDA, млрд ¥				0.3952	0.3831	0.3727	0.5132	0.4911	0.3387		0.0351	0.4198	-2.43
Баланс стоимость, млрд ¥	0.9436	1.67	1.87	2.33	2.55	2.96	3.3	3.48	4.21	3.96		3.58	5.99
FCF, млрд ¥				0.121	-0.1605	0.2186	0.1141	-0.2278	-0.2548	0.0877		-0.0124	-16.70
Операционный денежный поток, млрд ¥	0.1737	0.1816	0.3446	0.1999	0.0718	0.3961	0.2976	0.0594	-0.1382	0.2449		0.1720	-9.17
Операционная прибыль, млрд ¥	0.113	0.1316	0.1737	0.3468	0.2917	0.3551	0.4811	0.4444	0.3001	-0.0977		0.2966	-177.25
Операционные расходы, млрд ¥		0.6316	0.8242	0.9899	1.31	1.71	1.9	2.09	1.98	2.08		1.95	4.00
CAPEX, млрд ¥	0.0355	0.0347	0.0654	0.079	0.2324	0.1776	0.1834	0.2872	0.1166	0.1572		0.1844	-2.41

	2018Q4	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	10.99	13.13													12.06	9.30
Выручка, млрд ¥					0.451	1.29	0.3198	0.368	0.4161	1.18	0.1474	0.3078	0.2953	1.23	0.6321	0.83
Чистая прибыль, млрд ¥					0.0253	0.2773	-0.0578	-0.055	-0.0947	0.3553	-0.1674	-0.1108	-0.1189	0.1915	0.0299	-11.63
EV, млрд ¥	10.07														10.07	0.00
EBIT, млрд ¥			-0.0319	0.0178	0.0308	0.2965	-0.0571	-0.0818	-0.0919	0.336		-0.1307	-0.0896		-0.0116	1.84
EBITDA, млрд ¥			-0.0362	0.0392	0.0265	0.3271	-0.0616	-0.0553	-0.0945	0.3836	-0.1741	-0.1065			-0.0094	14.01
Баланс стоимость, млрд ¥					3.22	3.48	3.4	3.24	3.13	4.21	4.06	3.92	3.78	3.96	3.99	-1.22
FCF, млрд ¥					-0.0668	0.4039	-0.5299	-0.1342	-0.012	0.4213	-0.3761	-0.0621	-0.0037	0.5296	0.1018	4.68
Операционный денежный поток, млрд ¥				0.0042	-0.0146	0.5674	-0.4934	-0.0933	0.0142	0.4343	-0.0325	-0.0325	0.0347		0.0836	19.57
Операционная прибыль, млрд ¥					0.041	0.3768	-0.0543	-0.0349	-0.0841	0.4733	-0.168	-0.1103	-0.1093	0.29	0.0751	-9.33
Операционные расходы, млрд ¥					0.4099	0.917	0.3741	0.4028	0.5002	0.7025	0.3154	0.4181	0.4046	0.9432	0.5568	6.07
CAPEX, млрд ¥					0.0523	0.1635	0.0365	0.0409	0.0262	0.013	0.0516	0.0296	0.0385	0.0375	0.0340	23.60

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2007	2008	2009	2010	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥							0.5975	0.9684	1.08	0.9357	1.17	1.23	0.923	1.43	1.33	1.08	1.22	2.60
Short Term Investments ¥							0.03										0.0300	0.00
Long term investments ¥							0.0724	0.0981	0.2991	0.2562							0.1815	37.15
Total Receivables ¥						0.2145	0.3004	0.3079	0.3899	0.6965	0.8897	0.7471	1.33	1.03	1.04		1.01	3.17
Total Current Assets ¥							1.21	1.59	1.88	2.11	2.61	3	3	3.9	3.71		3.24	7.29
Чистые активы, млрд ¥					0.2316	0.2445	0.2653	0.2665	0.2731	0.2714	0.3904	0.4491	0.5798	0.5302			0.4442	14.33
Активы, млрд ¥						1.31	2.2	2.63	3.11	3.44	4.2	4.65	4.9	5.89	5.68		5.06	6.22
Short Term Debt ¥										0.0015							0.0015	0.00
Long Term Debt ¥	0.0082	0.0072	0.0063	0.0109						0.017	0.0155	0.0206	0.018		0.0498		0.0242	23.98
Задолженность, млрд ¥						0.3377	0.5111	0.7341	0.7615	0.871	1.22	1.3	1.33	1.58	1.61		1.41	5.70
Долг, млрд ¥										0.0185						0.4534	0.0185	0.00
Interest income ¥								0.0064	0.0129	0.0095	0.0092	0.0123	0.012	0.0092	0.0259		0.0137	23.00
Расходы на обслуживание долга ¥										0.000142	0.0011	0.0018	0.0037	0.0123	0.0128		0.0063	63.37
Чист. проц. доходы, млрд ¥								0.0062	0.0127	0.009	0.0077	0.0102	0.008	-0.0037	0.0127		0.0070	10.53
Goodwill ¥						0.0439	0.5656	0.5627	0.5422	0.5422	0.5422	0.5422	0.5422	0.5422	0.4348		0.5207	-4.32
Себестоимость, млрд ¥						0.1863	0.2719	0.3453	0.4788	0.6483	0.915	1.01	1.06	1.09	1.07		1.03	3.18
Товарно материальные запасы ¥						0.185	0.2504	0.2882	0.3539	0.3605	0.4367	0.5631	0.606	0.6103	0.6195		0.5671	7.24

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥									0.5001	0.923	0.4325	0.4423	0.4843	1.43	1.08	0.9515	0.938	1.33	1.15	-1.44
Long term investments ¥	0.3734	0.3798	0.2562	0.3744	0.3145	0.3126													0.3275	-3.82
Total Receivables ¥									1.12	1.33	1.37	1.41	1.36	1.72	1.02	1	1.56	1.04	1.27	-9.57
Total Current Assets ¥									2.53	3	2.56	2.73	2.78	3.9	3.56	3.46	3.43	3.71	3.61	-0.99
Чистые активы, млрд ¥							0.4731	0.4849	0.5114	0.5798	0.5645	0.5524	0.5444	0.5302		0.5072	0.5043		0.5277	-1.81
Активы, млрд ¥									4.23	4.9	4.43	4.6	4.65	5.89	5.59	5.48	5.44	5.68	5.62	-0.72
Short Term Debt ¥			0.0015	0.0015	0.0015	0.0015													0.0015	0.00
Long Term Debt ¥							0.02	0.0193	0.0187	0.018	0.0173	0.0055			0.0502	0.05	0.0499	0.0498	0.0411	55.37
Задолженность, млрд ¥									0.9652	1.33	0.954	1.29	1.45	1.58	1.44	1.48	1.58	1.61	1.54	0.38
Долг, млрд ¥			0.0185	0.0181	0.0178	0.0174													0.0180	-1.52
Interest income ¥									0.0022	0.0027	0.0022	0.0024	0.0019	0.0156	0.005	0.0146	0.0235	0.0399	0.0197	20.66
Расходы на обслуживание долга ¥									0.0012	0.0015	0.0011	0.0032	0.0038	0.0041	0.0035	0.003	0.0032	0.0032	0.0034	-4.84
Чист. проц. доходы, млрд ¥									0.000708	0.0013	0.000854	-0.000948	-0.0011	-0.0025	0.0021	0.000884	0.0021	0.0077	0.0021	-225.23
Goodwill ¥									0.5422	0.5422	0.5422	0.5422	0.5422	0.5422	0.5422	0.5422	0.5422	0.4348	0.5207	-4.32
Себестоимость, млрд ¥									0.1734	0.5678	0.143	0.1845	0.2509	0.5104	0.0651	0.1702	0.1518	0.6837	0.3162	6.02
Товарно материальные запасы ¥									0.699	0.606	0.5844	0.6701	0.6828	0.6103	0.6723	0.7149	0.7399	0.6195	0.6714	0.30

Share

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.0794	0.1616	0.1878	0.2343	0.3438	0.39	0.3567	0.47	0.8416				0.06	0.4804	19.61
Цена акции ао				21.39	19.98	13.02	17.1	21.54	17.19	12.86	16.02	10.25	10.25	15.57	-13.80
Число акций ао, млн						789.88	794.46							792.17	0.29
FCF/акцию						-0.2032	0.2751							0.0360	-216.35

	2018Q4	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS			0.3816	0.05	0.03	0.38	-0.07	-0.07	-0.12		0.4302	-0.1289	-0.1384		-0.0054	14.61
Цена акции ао					18.62	16.71	15.82	13.34	12.85	13.09	15.6	23.7	17.71	15.94	17.21	4.02
Число акций ао, млн	789.88	794.46													792.17	0.29

	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, %	7.96	9.78	11.68	11.89	9.78	11.35	8.93	3.52	-5.19			1.45	11.78	5.68	-188.10
ROA, %	6.05	6.95	8.73	8.8	6.9	8.06	6.35	2.51	-3.62			-0.06	2.71	4.04	-187.90
ROIC, %				15.67										15.67	0.00
ROS, %			20.33	18.94	14.01	15.7	12.26	6.49	-10.37	1.82	1.82	1.82	14.71	2.40	-31.72
ROCE, %	7.78	11.88	12.32	8.68	9.3	11.1	8.79	2.44			0	0	0.00	8.06	-22.42
Ebit margin, %											0	0
Рентаб EBITDA, %			29.57	23.94	18.03	21.51	19.37	14.86			1.66	1.66	22.18	15.09	-37.94
Чистая рентаб, %	17.45	18.3	20.33	18.94	14.01	15.7	12.26	6.49	-10.37			1.82	14.73	7.62	-194.16
Operation Margin, %			25.94	18.23	17.18	20.16	17.53	13.16	-4.92	0	0	0	0.00	12.62	-177.87
Доходность FCF, %				-1.04	1.62									0.2900	-224.81

	2018Q4	2019Q1	2019Q2	2019Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
ROE, %							0.7867	7.97	-1.7	-1.7	-3.02	8.45	-4.12	-2.82	-3.15	4.84	11.78	0.6400	-10.55
ROA, %							0.5975	5.67	-1.3	-1.2	-2.04	6.03	-2.99	-2.02	-2.19	3.37	2.71	0.4400	-10.99
ROIC, %	12.45	1.87	3.09	-1.38														4.01	-157.70
ROS, %							5.61	21.44	-18.06	-14.95	-22.76	30.22	-113.57	-35.99	-40.27	15.53	14.71	-28.8160	-12.47
ROCE, %					-0.969	0.5572	0.9423	8.32	-1.64	-2.47	-2.87	7.8		-3.26	-2.33		0.00	-0.6260	-1.16
Рентаб EBITDA, %					-13.2	7.59	5.87	25.29	-19.25	-15.03	-22.7	32.62	-118.14	-34.6			22.18	-31.5700	18.15
Чистая рентаб, %							5.61	21.44	-18.06	-14.95	-22.76	30.22	-113.57	-35.99	-40.27	15.53	14.73	-28.8160	-12.47
Operation Margin, %							9.1	29.12	-16.97	-9.48	-20.2	40.26	-114.02	-35.84	-37.01	23.51	0.00	-24.6200	-10.20

Coefficients

IFRS

Reporting Annual Quarterly

	2018	2019	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	50.69	46.58				357.89	36.50	48.63	-4.14
P/BV	6.03	4.56				4.31	3.82	5.29	-13.04
P/S	9.6	6.53				8.09	4.47	8.06	-17.53
P/FCF	-95.75	61.73	0	0	0	0	0.00	-17.0100	-180.29
E/P	0.0197	0.0215	0.0022	0.0022	0.0022	0.0022	0.05	0.0096	-35.50
EV/EBITDA	37.72					283.17	28.06	37.72	0.00
EV/EBIT				0	0	0
EV/S	9.03		8.01	8.01	8.01	8.01	5.16	8.26	-2.95
EV/FCF	-90.03			0	0	0	0.00	-90.0300	0.00
Debt/EBITDA	0.0483		12.92	12.92	12.92	12.92	4.31	9.70	304.42
Netdebt/Ebitda			0	0	0	0	0.00
Debt/Ratio	0.0054		0	0	0	0	0.00	0.0054	0.00
Debt/Equity	0.0073		0	0	0	0	0.00	0.0073	0.00
Debt/Net Income	0.061		11.84	11.84	11.84	11.84	8.12	8.90	273.25
Бета			0	0.0405	0	0	0.00	0.0405	0.00
Индекс Альтмана			0	0	0	0	0.00

	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E	42.96				40.55		36.50	41.75	-2.85
P/BV	4.31				4.43		3.82	4.37	1.38
P/S	12.53				10.9		4.47	11.71	-6.73
E/P	0.0233				0.0247		0.05	0.0240	2.96
EV/S	11.49						5.16	11.49	0.00
Debt/Ratio	0.0054	0.0055	0.0056	0.005			0.00	0.0054	-1.91
Debt/Equity	0.0073	0.0069	0.0069	0.0069			0.00	0.0070	-1.40
Debt/Net Income	0.0724	-1.27	1.14	-0.4902			8.12	-0.1370	-261.31
Бета						0	0.00
Индекс Альтмана						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	0.0065	0.0116	0.0146	0.0199	0.0994	0.0645	0.0742	0.1062	0.0982	0.0466			0.0779	-6.29
Дивиденд		0.0141	0.0188	0.025	0.125	0.08	0.09	0.13	0.12	0.045	0.04		0.0930	-10.87
Див доход, ао, %		0.0391	0.0714	0.135	0.6424	0.471	0.4218	0.7254	0.8732	0.247	0.19	2.43	0.5477	-12.11
Дивиденды / прибыль, %		8.74	8	7.31	32.77	22.25	19.81	34.17	66.43	-22.67	210.53	44.54	24.00	-200.37

	2014Q2	2015Q2	2016Q2	2017Q2	2018Q2	2019Q2	2020Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									0.000458	0.000507	0.000226	0.0986	0.0023	0.0021	0.0021	0.0407	0.002	0.0018		0.0097	-3.04
Дивиденд	0.0094	0.0141	0.0188	0.025	0.125	0.08	0.09	0.13				0.12				0.045				0.0930	-10.87
Див доход, ао, %	0.0512	0.033	0.0709	0.1417	0.5265	0.4501	0.4405	0.755				0.8993				0.1898			2.43	0.5469	-15.86
Дивиденды / прибыль, %									1.81	0.1829	-0.3909	-179.33	-2.39	0.5798	-1.23	-36.72	-1.71	0.9532	44.54	-7.6254	10.45

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	3613	3613	0.00

	CAGR 5

	CAGR 5