Unisplendour Corp Ltd

Unisplendour Corp Ltd

000938 · SHE · Technology / Electronics & Computer Distribution

25.15CNY-0.08 (-0.32%)

Price History

Full chart

Market Stats

Previous Close25.23
Open25.79
Day Range24.88 – 26.17
52-Week Range23.17 – 45.80
Volume130.65M
Market Cap88.72B
P/E (TTM)31.65
Forward P/E22.78
EPS0.98
Dividend Yield0.21%
Beta0.65
50-Day Avg36.34
200-Day Avg29.88

About

Unisplendour Corporation Limited, a technology company, provides digital and artificial intelligence solutions in China and internationally. The company operates through Digital Business, Distribution Business, and Others segments. It provides a full stack of intelligent information and communication infrastructure, including networks, computing, storage, cloud computing, security, and smart terminals, as well as cloud and intelligent platforms, and solutions for digital transformation and intelligent upgrading. The company offers network equipment, including switches, routers, WLAN, SDN, PON, intelligent management and maintenance services; servers comprising general, artificial intelligence, mission-critical, and edge computing servers; and storage products, such as enterprise-grade intelligent all-flash storage, enterprise-grade intelligent hybrid flash storage, distributed storage, data backup and protection, and storage network equipment. It also provides cloud and intelligence products and services that include cloud operating system, virtualization platform, hyper-convergence products, big data platform, and database; proactive security solutions, which consists of firewall, video gateways, anti-DDos, application security, data security, password security products, industrial control security, endpoint security, security management, security testing and auditing, and cloud security; and smart terminals that comprises commercial laptops, commercial desktops, smart cloud screens, and AI workstations. It serves government, telecommunications operators, internet, finance, education, healthcare, agriculture, transportation, energy, manufacturing, and other industries. Unisplendour Corporation Limited was founded in 1999 and is headquartered in Beijing, China.

Company Details

  • SectorTechnology
  • IndustryElectronics & Computer Distribution
  • CEOMr. Hongtao Wang
  • Employees16.25K
  • HeadquartersZiguang Building, Beijing, China, 100084, China
  • Websitehttps://www.thunis.com

Leadership

  • Mr. Hongtao WangPresident & Director · b. 1969
  • Mr. Peng Qin CPACFO, Financial Director & VP · b. 1975
  • Ms. Wei ZhangVP & Secretary of the Board · b. 1974
  • Jifei ZhaoHead of Accounting

Financials

Income Statement

Currency: CNY1996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue194.82M290.51M409.14M451.51M922.73M1.47B1.90B2.30B3.09B3.41B3.52B4.09B3.87B4.10B4.47B5.32B6.53B8.52B11.14B13.35B27.71B39.07B48.34B54.10B60.08B67.64B74.06B77.31B79.02B96.75B
Growth (%)-+49.12%+40.83%+10.36%+104.36%+58.81%+29.60%+21.16%+34.32%+10.33%+3.25%+16.30%-5.54%+5.95%+9.04%+18.96%+22.93%+30.40%+30.81%+19.78%+107.56%+41.01%+23.71%+11.92%+11.06%+12.57%+9.49%+4.39%+2.22%+22.43%
Cost of Revenue163.66M229.76M319.14M342.59M726.19M1.29B1.73B2.11B2.89B3.18B3.26B3.82B3.58B3.91B4.19B5.09B6.25B8.12B10.64B12.75B22.67B30.80B38.50B43.03B48.74B55.05B59.23B62.75B66.10B82.63B
Gross Profit31.16M60.76M90.00M108.93M196.53M179.23M166.79M192.61M200.04M211.74M253.37M276.96M283.57M183.12M151.77M222.73M285.80M399.33M508.60M602.69M5.04B8.28B9.84B11.07B11.35B12.58B14.83B14.56B12.92B14.12B
Gross Margin15.99%20.91%22.00%24.13%21.30%12.23%8.78%8.37%6.47%6.21%7.20%6.76%7.33%4.47%3.40%4.19%4.37%4.69%4.56%4.51%18.19%21.18%20.35%20.46%18.89%18.61%20.02%18.83%16.36%14.59%
Operating Expense19.12M26.40M34.14M46.20M111.02M196.41M148.14M165.35M168.84M162.69M228.97M249.39M238.98M172.01M125.66M153.89M173.92M230.87M304.71M347.49M4.15B5.40B6.69B7.55B7.83B8.50B10.67B10.88B10.76B9.77B
Operating Income12.04M34.36M55.86M62.73M85.51M-17.18M18.65M27.26M31.20M49.05M24.40M27.56M44.59M11.11M26.11M68.85M111.89M168.46M203.90M255.19M892.11M2.87B3.15B3.52B3.52B4.09B4.16B3.68B2.17B4.34B
Operating Margin6.18%11.83%13.65%13.89%9.27%-1.17%0.98%1.18%1.01%1.44%0.69%0.67%1.15%0.27%0.58%1.30%1.71%1.98%1.83%1.91%3.22%7.35%6.51%6.51%5.86%6.04%5.62%4.76%2.74%4.49%
EBITDA16.32M39.51M59.05M66.78M89.40M-1.28M40.94M55.57M64.57M12.68M73.91M104.93M123.22M42.94M89.91M93.73M119.34M213.68M253.86M257.94M559.41M3.00B3.68B3.51B3.45B3.41B4.94B4.10B3.18B4.50B
EBITDA Margin8.38%13.60%14.43%14.79%9.69%-0.09%2.16%2.42%2.09%0.37%2.10%2.56%3.19%1.05%2.01%1.76%1.83%2.51%2.28%1.93%2.02%7.69%7.60%6.49%5.74%5.04%6.67%5.30%4.03%4.65%
Net Income13.74M31.64M43.69M55.73M75.63M-22.92M10.02M21.12M25.81M-32.18M11.28M15.00M30.61M31.99M33.22M43.03M72.32M100.94M125.82M152.16M814.82M1.57B1.71B1.84B1.81B2.15B2.16B2.10B1.57B1.69B
Net Income Margin7.05%10.89%10.68%12.34%8.20%-1.56%0.53%0.92%0.84%-0.94%0.32%0.37%0.79%0.78%0.74%0.81%1.11%1.18%1.13%1.14%2.94%4.01%3.53%3.41%3.02%3.18%2.91%2.72%1.99%1.74%
R&D------------------48.71M49.15M3.02B3.02B3.33B3.94B4.28B4.81B5.30B5.64B5.10B4.95B
R&D as % of Total Revenue------------------0.44%0.37%10.91%7.74%6.89%7.28%7.12%7.11%7.16%7.30%6.46%5.12%
Interest Expense4.55M5.23M3.39M1.44M1.85M9.02M11.25M18.83M21.18M23.82M33.72M39.78M52.26M32.35M30.82M36.08M35.00M51.63M74.31M76.58M112.95M113.09M171.36M265.07M323.07M254.67M333.56M338.88M857.98M1.26B
Interest Expense % of Total Revenue2.34%1.80%0.83%0.32%0.20%0.62%0.59%0.82%0.69%0.70%0.96%0.97%1.35%0.79%0.69%0.68%0.54%0.61%0.67%0.57%0.41%0.29%0.35%0.49%0.54%0.38%0.45%0.44%1.09%1.30%

Balance Sheet

Currency: CNY1996-12-311997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets94.17M173.73M243.10M797.44M1.08B1.02B1.51B1.64B1.73B1.63B1.78B1.95B2.21B1.98B2.03B2.13B2.69B3.22B4.67B6.28B37.10B42.63B48.59B54.77B59.04B66.45B74.06B87.26B88.81B96.32B
Total Liabilities65.92M108.14M152.74M175.65M388.63M383.16M796.00M925.51M1.01B945.35M1.06B1.14B1.21B1.11B1.15B1.24B1.51B1.93B2.57B3.60B10.01B13.70B18.08B22.41B25.97B30.78B36.24B47.22B72.70B78.84B
Total Equity28.25M61.99M74.70M604.00M614.53M603.07M625.88M650.54M655.75M613.36M638.97M653.81M739.79M801.72M793.37M800.92M944.78M1.02B1.78B2.38B23.80B25.18B26.56B28.18B28.26B29.96B31.84B33.95B13.33B14.75B
Cash6.51M11.01M20.49M452.25M313.50M288.57M271.75M336.53M275.33M167.34M189.95M275.60M273.34M271.58M261.16M420.76M457.06M468.93M651.96M782.34M4.02B4.14B5.85B9.85B9.35B8.96B10.67B14.71B7.53B8.94B
Total Debt29.40M39.40M51.20M100.00M146.50M82.50M331.50M255.80M257.00M176.00M240.00M386.00M381.00M285.31M221.92M164.75M188.58M150.92M301.20M215.78M123.54M3.58B3.18B4.59B3.57B4.84B5.40B12.44B17.08B-
Net Debt22.89M28.39M30.71M-352.25M-167.00M-206.07M59.75M-80.73M-18.33M8.66M50.05M110.40M107.66M13.73M-39.24M-256.01M-268.48M-318.01M-350.76M-566.56M-3.89B-552.45M-2.67B-5.26B-5.78B-4.12B-5.27B-2.27B9.55B9.21B

Cash Flow

Currency: CNY1999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow15.83M-38.18M201.41M-276.82M117.29M-29.70M40.64M224.69M97.69M132.84M408.16M159.80M153.76M-129.89M123.83M120.82M93.18M1.31B269.76M4.87B1.70B5.07B-2.18B4.02B-1.86B2.44B3.49B
Investing Cash Flow-74.91M-175.16M-140.72M9.32M-63.65M-16.27M5.41M-236.98M-192.50M-192.08M-362.24M-57.96M93.15M-35.36M-4.14M-247.15K-24.11M-17.33B-2.02B-1.59B2.17B-2.57B1.78B38.22M654.50M-358.31M-
Financing Cash Flow490.84M74.59M-85.63M245.66M11.13M-15.23M-154.02M33.75M180.44M57.07M-47.57M-112.17M-87.15M201.55M-107.81M62.69M13.13M19.21B1.78B-1.63B130.70M-3.86B132.93M-2.11B5.34B-9.29B-
Capital Expenditure20.06M92.20M9.64M10.33M66.19M10.67M6.36M177.57M253.01M184.94M193.08M52.94M78.60M37.68M31.39M29.41M19.89M196.71M2.19B1.77B1.89B1.59B526.83M482.80M940.57M533.51M613.13M
Free Cash Flow-4.23M-130.38M191.76M-287.15M51.10M-40.37M34.28M47.12M-155.31M-52.10M215.09M104.15M75.15M-167.57M92.44M91.41M73.29M1.11B-1.90B3.10B-189.11M3.47B-2.71B3.54B-2.80B1.91B2.87B
Dividends Paid42.01M9.71M71.02M9.74M19.29M20.61M38.16M35.54M37.51M61.90M25.16M48.78M49.25M44.41M61.51M79.01M90.43M65.30M209.04M391.11M542.51M543.68M286.01M462.44M171.81M902.52M940.99M
FCF to OCF-26.72%341.49%95.21%103.73%43.57%135.92%84.36%20.97%-158.99%-39.22%52.70%65.18%48.88%129.01%74.65%75.66%78.65%84.96%-702.84%63.66%-11.13%68.53%124.16%87.99%150.64%78.14%82.42%
Dividend Paid to FCF-992.77%-7.45%37.04%-3.39%37.75%-51.05%111.31%75.42%-24.15%-118.80%11.70%46.83%65.53%-26.50%66.54%86.44%123.40%5.87%-11.03%12.62%-286.87%15.66%-10.57%13.08%-6.14%47.32%32.75%

Earnings

Report DateMar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jul 24, 2014Oct 21, 2014Dec 31, 2014Apr 9, 2015Aug 27, 2015Oct 28, 2015Dec 31, 2015Apr 29, 2016Aug 30, 2016Oct 27, 2016Dec 31, 2016Apr 27, 2017Aug 24, 2017Oct 24, 2017Dec 31, 2017Apr 25, 2018Aug 24, 2018Oct 30, 2018Feb 14, 2019Apr 18, 2019Aug 23, 2019Oct 30, 2019Dec 31, 2019Apr 24, 2020Aug 24, 2020Oct 29, 2020Apr 29, 2021Aug 30, 2021Oct 29, 2021Mar 25, 2022Apr 28, 2022Aug 19, 2022Oct 28, 2022Mar 30, 2023Apr 27, 2023Aug 24, 2023Oct 29, 2023Apr 29, 2024Aug 27, 2024Oct 30, 2024Apr 29, 2025Aug 29, 2025Nov 3, 2025Dec 31, 2025Apr 28, 2026Aug 28, 2026
EPS Estimate------------------------0.050.01--0.110.07--0.090.09------------------------0.200.250.200.250.33
EPS Actual0.010.010.030.010.010.010.040.020.020.010.050.050.030.020.060.070.030.040.060.090.060.110.040.060.070.120.090.100.120.170.110.160.070.130.150.190.130.160.140.290.210.220.140.210.230.240.190.130.210.240.180.180.200.180.140.210.20-0.000.240.130.100.280.48
Surprise------------------------40.00%1100.00%--9.09%142.86%---22.22%44.44%------------------------20.00%-48.00%-50.00%12.00%45.45%
Timing-----------------Pre-marketPre-market-Pre-marketAfter-hoursPre-market-After-hoursAfter-hoursAfter-hours-Pre-marketAfter-hoursAfter-hours-After-hoursAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-market-Pre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-market-Pre-marketPre-marketAfter-hours--After-hoursPre-market

Key Statistics & Ratios

Market Cap88.72B
Enterprise Value118.20B
Trailing P/E31.65
Forward P/E22.78
PEG Ratio0.36
Price / Sales0.79
Price / Book5.39
EPS0.98
Book Value6.25
Revenue (TTM)112.84B
Gross Profit (TTM)14.36B
EBITDA4.29B
Profit Margin2.49%
Operating Margin4.42%
Return on Equity18.32%
Return on Assets2.36%
Shares Outstanding2.86B
Shares Float2.04B
Beta0.65
Dividend Yield0.21%
Dividend Rate0.07
Payout Ratio6.57%

Dividends

20261×
0.07Jun 12, 2026
20251×
0.07Jun 13, 2025
20241×
0.14Jun 19, 2024
20221×
0.10Aug 8, 2022
20211×
0.10Jun 4, 2021
20201×
0.11Aug 25, 2020
20191×
0.08May 27, 2019
20181×
0.07Jul 5, 2018
20171×
0.04Jul 7, 2017
20161×
0.01Jul 7, 2016
20151×
0.04Jul 9, 2015
20141×
0.02Jun 20, 2014
20131×
0.02Jun 21, 2013
20121×
0.02Jun 21, 2012
20111×
0.03Aug 5, 2011
20101×
0.04Jun 28, 2010
20081×
0.02Jun 27, 2008
20051×
0.02Jun 17, 2005
20041×
0.02Jun 4, 2004
20011×
0.07Jun 21, 2001

Stock Splits

  • Aug 25, 20201.4:1
  • May 27, 20191.4:1
  • Jul 5, 20181.4:1
  • Mar 8, 200615:10
  • May 11, 20001.6:1