Financials UCloud Technology Co., Ltd.

Equities

688158

CNE100003RS5

IT Services & Consulting

End-of-day quote Shanghai S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
11.49 CNY +4.08% Intraday chart for UCloud Technology Co., Ltd. +11.55% -30.15%

Valuation

Fiscal Period: December 2020 2021 2022
Capitalization 1 17,586 11,213 5,668
Enterprise Value (EV) 1 15,504 10,298 4,288
P/E ratio -50.8 x -17.7 x -13.6 x
Yield - - -
Capitalization / Revenue 7.16 x 3.86 x 2.87 x
EV / Revenue 6.31 x 3.55 x 2.17 x
EV / EBITDA -1,277 x -105 x 50.1 x
EV / FCF -26.9 x -13.1 x -10.6 x
FCF Yield -3.71% -7.66% -9.47%
Price to Book 5.4 x 4.16 x 1.91 x
Nbr of stocks (in thousands) 422,532 422,805 453,095
Reference price 2 41.62 26.52 12.51
Announcement Date 4/26/21 4/26/22 4/26/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 839.8 1,187 1,515 2,455 2,901 1,972
EBITDA 1 141.8 276.5 301.7 -12.14 -97.95 85.65
EBIT 1 -8.54 41.47 -21.3 -397.4 -665.1 -437.3
Operating Margin -1.02% 3.49% -1.41% -16.19% -22.93% -22.17%
Earnings before Tax (EBT) 1 48.09 84.83 22.54 -338.6 -638.5 -418.3
Net income 1 70.98 77.21 21.19 -342.8 -633.3 -413.3
Net margin 8.45% 6.5% 1.4% -13.96% -21.83% -20.96%
EPS - 0.2100 0.0600 -0.8200 -1.500 -0.9200
Free Cash Flow 1 -1,286 -597.4 -165.3 -575.8 -789.1 -406.2
FCF margin -153.09% -50.31% -10.91% -23.45% -27.2% -20.6%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - 0.0500 - - -
Announcement Date 12/29/19 12/29/19 4/27/20 4/26/21 4/26/22 4/26/23
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 853 939 875 2,082 915 1,380
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -1,286 -597 -165 -576 -789 -406
ROE (net income / shareholders' equity) 10.6% 5.33% 1.2% -13.7% -21.3% -14.7%
ROA (Net income/ Total Assets) -0.33% 1.37% -0.61% -7.63% -9.23% -6.23%
Assets 1 -21,714 5,652 -3,475 4,494 6,857 6,635
Book Value Per Share - 4.730 4.790 7.710 6.380 6.550
Cash Flow per Share - 2.580 2.400 4.930 3.700 3.490
Capex 1 247 806 398 1,013 1,207 460
Capex / Sales 29.45% 67.86% 26.29% 41.26% 41.6% 23.31%
Announcement Date 12/29/19 12/29/19 4/27/20 4/26/21 4/26/22 4/26/23
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 688158 Stock
  4. Financials UCloud Technology Co., Ltd.