Shanghai Baosight Software Co.,Ltd. (600845)

Basic

  • Market Cap

    CN¥83.68B

  • EV

    CN¥79.96B

  • Shares Out

    2,402.59M

  • Revenue

    CN¥14.32B

  • Employees

    5,711

Margins

  • Gross

    34.84%

  • EBITDA

    20.51%

  • Operating

    18.11%

  • Pre-Tax

    19.31%

  • Net

    17.66%

  • FCF

    13.42%

Returns (5Yr Avg)

  • ROA

    5.95%

  • ROE

    15.59%

  • ROCE

    15.64%

  • ROIC

    16.81%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥52.22

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥6.09

  • Earnings (Dil)

    CN¥1.06

  • FCF

    CN¥0.81

  • Book Value

    CN¥4.39

Growth (CAGR)

  • Rev 3Yr

    19.83%

  • Rev 5Yr

    20.56%

  • Rev 10Yr

    15.89%

  • Dil EPS 3Yr

    25.29%

  • Dil EPS 5Yr

    30.98%

  • Dil EPS 10Yr

    22.08%

  • Rev Fwd 2Yr

    21.23%

  • EBITDA Fwd 2Yr

    17.88%

  • EPS Fwd 2Yr

    24.8%

  • EPS LT Growth Est

    46%

Dividends

  • Yield

    —

  • Payout

    61.99%

  • DPS

    CN¥0.67

  • DPS Growth 3Yr

    50.09%

  • DPS Growth 5Yr

    59.54%

  • DPS Growth 10Yr

    31.35%

  • DPS Growth Fwd 2Yr

    22.25%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

5,800.6

6,833.6

10,218.0

11,751.7

13,140.3

14,305.5

Other Revenues, Total

18.9

15.5

7.1

7.6

9.5

9.5

Total Revenues

5,819.5

6,849.0

10,225.0

11,759.4

13,149.9

14,315.1

Total Revenues % Chg.

21.9%

17.7%

49.3%

15.0%

11.8%

19.2%

Cost of Goods Sold, Total

4,390.8

4,807.3

7,305.1

7,930.6

8,821.4

9,327.8

Gross Profit

1,428.7

2,041.8

2,919.9

3,828.7

4,328.5

4,987.3

Selling General & Admin Expenses, Total

394.9

419.7

432.6

535.9

590.8

682.2

Provision for Bad Debts

-6.7

3.8

79.4

153.0

180.8

195.9

R&D Expenses

574.7

723.8

995.1

1,289.6

1,432.3

1,590.4

Other Operating Expenses

-16.8

-23.1

0.0

-18.1

-82.7

-74.1

Other Operating Expenses, Total

946.1

1,124.1

1,507.1

1,960.4

2,121.3

2,394.4

Operating Income

482.6

917.7

1,412.8

1,868.3

2,207.2

2,593.0

Interest Expense, Total

-10.6

-5.1

-1.4

-12.0

-17.7

-22.5

Interest And Investment Income

37.4

48.5

89.6

77.4

134.3

130.8

Net Interest Expenses

26.7

43.4

88.2

65.4

116.6

108.3

Currency Exchange Gains (Loss)

-1.1

-1.0

2.8

-2.5

0.5

0.5

Other Non Operating Income (Expenses)

-1.9

-3.4

-2.0

-1.6

-1.6

-21.5

EBT, Excl. Unusual Items

506.2

956.7

1,501.8

1,929.6

2,322.8

2,680.2

Gain (Loss) On Sale Of Investments

-0.8

-0.3

-1.3

-4.2

-1.8

-0.3

Gain (Loss) On Sale Of Assets

1.1

-0.1

0.3

7.2

7.3

4.9

Asset Writedown

-0.8

—

-6.9

—

—

8.8

Legal Settlements

—

—

-1.8

—

-0.2

-0.2

Other Unusual Items

30.0

46.3

68.3

80.9

70.8

70.8

EBT, Incl. Unusual Items

535.7

1,002.5

1,560.5

2,013.4

2,399.0

2,764.3

Income Tax Expense

56.6

77.7

132.6

104.6

147.7

169.1

Earnings From Continuing Operations

479.1

924.9

1,427.9

1,908.8

2,251.3

2,595.2

Minority Interest

-39.1

-45.5

-89.8

-89.9

-65.4

-67.7

Net Income

440.0

879.3

1,338.1

1,818.8

2,185.9

2,527.5

Net Income to Common Incl Extra Items

440.0

879.3

1,338.1

1,818.8

2,185.9

2,527.5

Net Income to Common Excl. Extra Items

440.0

879.3

1,338.1

1,818.8

2,185.9

2,527.5

Total Shares Outstanding

2,312.9

2,312.7

2,343.2

2,371.4

2,371.4

2,402.6

Weighted Avg. Shares Outstanding

2,181.7

2,292.3

2,298.8

2,334.2

2,342.1

2,350.1

Weighted Avg. Shares Outstanding Dil

2,203.5

2,312.8

2,329.6

2,372.3

2,367.5

2,385.8

EPS

0.2

0.4

0.6

0.8

0.9

1.1

EPS Diluted

0.2

0.4

0.6

0.8

0.9

1.1

EBITDA

648.6

1,104.1

1,735.7

2,178.9

2,536.2

2,935.7