Stock 002212 TOPSEC TECHNOLOGIES GROUP INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Topsec Technologies Group Inc.

Equities

002212

CNE1000009B9

Internet Services

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
6.14 CNY +5.68% Intraday chart for Topsec Technologies Group Inc. +6.60% -37.22%
Apr. 19 Topsec Technologies Group Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Apr. 02 Tranche Update on Topsec Technologies Group Inc.'s Equity Buyback Plan announced on February 2, 2024. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 22,023 24,620 22,175 11,548 11,476 7,178 - -
Enterprise Value (EV) 1 22,023 23,256 21,301 10,770 10,554 7,178 7,178 7,178
P/E ratio 54 x 60 x 96.3 x 55.7 x -30 x 12.6 x 10.6 x -
Yield - 0.19% 0.1% - - 0.87% 1.09% -
Capitalization / Revenue 3.11 x 4.32 x 6.62 x 3.26 x 3.67 x 1.33 x 1.08 x 1.55 x
EV / Revenue 3.11 x 4.32 x 6.62 x 3.26 x 3.67 x 1.33 x 1.08 x 1.55 x
EV / EBITDA - 34.1 x 41.5 x 24.9 x -99.9 x 8.58 x 6.79 x -
EV / FCF - - -63.8 x -15.7 x 67.6 x -34.7 x -66.5 x -
FCF Yield - - -1.57% -6.37% 1.48% -2.88% -1.5% -
Price to Book 2.48 x 2.57 x 2.4 x 1.21 x 1.23 x 0.75 x 0.66 x 0.69 x
Nbr of stocks (in thousands) 1,158,483 1,171,812 1,156,741 1,155,989 1,173,399 1,168,985 - -
Reference price 2 19.01 21.01 19.17 9.990 9.780 6.140 6.140 6.140
Announcement Date 2/27/20 2/25/21 2/16/22 4/21/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,091 5,704 3,352 3,543 3,124 5,410 6,646 4,638
EBITDA 1 - 721.6 533.8 464.1 -114.9 836.5 1,057 -
EBIT 1 473.1 578.5 280 245 -392.8 682.6 810.2 447
Operating Margin 6.67% 10.14% 8.35% 6.91% -12.57% 12.62% 12.19% 9.64%
Earnings before Tax (EBT) 1 472.4 574 261 245.9 -392.5 678.2 895.6 441
Net income 1 401 400.1 230 205.1 -371.4 575.9 688.1 400
Net margin 5.65% 7.01% 6.86% 5.79% -11.89% 10.65% 10.35% 8.62%
EPS 2 0.3518 0.3501 0.1991 0.1793 -0.3265 0.4860 0.5817 -
Free Cash Flow 1 - - -347.8 -735.2 169.6 -207 -108 -
FCF margin - - -10.38% -20.75% 5.43% -3.83% -1.62% -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 0.0400 0.0200 - - 0.0533 0.0667 -
Announcement Date 2/27/20 2/25/21 2/16/22 4/21/23 4/19/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - 1,364 874 778 921 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - -348 -735 170 -207 -108 -
ROE (net income / shareholders' equity) 4.65% 4.34% 2.48% 2.13% -3.88% 5.01% 6.16% 3.8%
ROA (Net income/ Total Assets) 3.81% 3.57% 3.59% - -3.2% 3.95% 4.71% -
Assets 1 10,529 11,220 6,406 - 11,605 14,580 14,600 -
Book Value Per Share 2 7.680 8.180 7.990 8.250 7.970 8.220 9.360 8.850
Cash Flow per Share 2 0.6300 0.1700 0.1400 -0.2300 0.4400 0.3100 0.6100 0.1900
Capex 1 219 334 517 464 347 314 332 -
Capex / Sales 3.09% 5.85% 15.44% 13.1% 11.11% 5.8% 4.99% -
Announcement Date 2/27/20 2/25/21 2/16/22 4/21/23 4/19/24 - - -
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 Topsec Technologies Group Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
6.14 CNY
Average target price
14 CNY
Spread / Average Target
+128.01%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

1st Jan change Capi.
TOPSEC TECHNOLOGIES GROUP INC. Stock Topsec Technologies Group Inc.
-37.22% 991M
VISA, INC. Stock Visa, Inc.
+5.44% 549B
VENUSTECH GROUP INC. Stock Venustech Group Inc.
-27.93% 3.27B
BEIJING VRV SOFTWARE CORPORATION LIMITED Stock Beijing VRV Software Corporation Limited
-6.74% 886M
BEIJING CERTIFICATE AUTHORITY CO.,LTD. Stock BEIJING CERTIFICATE AUTHORITY Co.,Ltd.
-21.96% 752M
CLEARSALE S.A. Stock ClearSale S.A.
+104.00% 280M
NHN KCP CORP. Stock NHN KCP Corp.
+10.02% 277M
KGINICIS CO.,LTD Stock Kginicis Co.,Ltd
-3.42% 224M
GALAXIAMONEYTREE CO.,LTD Stock GalaxiaMoneytree Co.,Ltd
-35.37% 211M
CYBER SECURITY CLOUD, INC. Stock Cyber Security Cloud, Inc.
+21.28% 154M
Internet Security & Transactions Services
  1. Stock Market
  2. Equities
  3. 002212 Stock
  4. Financials Topsec Technologies Group Inc.