YOLFTbeta
Beijing Jetsen Tech Co

Beijing Jetsen Tech Co

300182 · SHE · Technology / Information Technology Services

5.86CNY-0.05 (-0.85%)

Price History

Full chart

Market Stats

Previous Close5.91
Open5.94
Day Range5.83 – 6.15
52-Week Range4.27 – 9.45
Volume276.76M
Market Cap13.99B
P/E (TTM)65.63
Forward P/E45.05
EPS0.08
Dividend Yield0.13%
Beta0.90
50-Day Avg5.05
200-Day Avg5.71

About

Beijing Jetsen Technology Co., Ltd engages in the operation and distribution of new media copyrights in China. The company offers virtual digital human products, such as virtual digital human Asian games torchbearer and virtual technology service; film and animation copyright distribution and operation; planning, production, and distribution of film and television; chat PV, an AI intelligent creation engine; and new media operation solutions. It is also involved in the audio and video technology business; and provision of digital marketing services. The company was founded in 2006 and is based in Beijing, China.

Company Details

  • SectorTechnology
  • IndustryInformation Technology Services
  • CEOMr. Qiang Zheng
  • Employees308
  • HeadquartersNo. 9, Banbijie Village, Beijing, China, 102211, China
  • Websitehttps://www.jetsen.cn

Leadership

  • Mr. Qiang ZhengGM & Director · b. 1971
  • Ms. Li LiCFO & Non-Independent Director · b. 1964
  • Mr. Lin MaBoard Secretary, Deputy GM & Non-Independent Director · b. 1984
  • Mr. Fenglong ZhangHead of Accounting Department

Financials

Income Statement

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue71.96M116.55M174.83M295.63M471.19M726.65M934.47M1.23B3.04B3.28B4.37B5.03B3.61B3.18B3.73B3.91B2.80B2.87B2.64B
Growth (%)-+61.96%+50.01%+69.10%+59.39%+54.21%+28.60%+31.98%+146.90%+7.66%+33.18%+15.17%-28.30%-11.69%+17.07%+4.83%-28.33%+2.36%-7.74%
Cost of Revenue49.77M67.10M99.72M167.10M261.88M344.59M463.22M686.46M1.83B1.84B2.54B3.34B2.72B2.45B2.87B2.66B1.92B2.33B2.08B
Gross Profit--------1.22B1.44B1.83B1.69B882.74M734.68M855.85M1.24B882.08M539.20M566.81M
Gross Margin--------39.93%44.01%41.83%33.62%24.49%23.08%22.96%31.79%31.50%18.81%21.43%
Operating Expense--------363.85M341.57M338.16M335.89M340.82M352.07M332.53M460.85M235.99M268.70M262.43M
Operating Income10.27M19.68M36.40M67.58M89.48M150.89M178.55M249.78M851.88M1.10B1.49B1.35B541.93M382.61M523.31M781.42M646.09M270.50M304.38M
Operating Margin14.27%16.89%20.82%22.86%18.99%20.77%19.11%20.25%27.98%33.59%34.09%26.94%15.03%12.02%14.04%20.00%23.07%9.44%11.51%
EBITDA----------3.21B2.72B5.79M371.59M2.76B3.26B2.32B2.11B1.71B
EBITDA Margin----------73.63%54.10%0.16%11.67%73.92%83.35%82.93%73.59%64.61%
Net Income10.49M23.23M41.70M67.07M103.34M143.91M200.86M262.87M748.30M961.45M1.07B93.64M-2.38B-1.23B431.45M520.58M450.03M238.33M190.33M
Net Income Margin14.58%19.94%23.85%22.69%21.93%19.80%21.49%21.31%24.57%29.33%24.61%1.86%-66.03%-38.66%11.58%13.32%16.07%8.31%7.20%
R&D-------96.65M117.03M104.50M117.03M85.70M59.15M53.41M24.25M11.79M21.92M41.13M28.47M
R&D as % of Total Revenue-------7.84%3.84%3.19%2.68%1.70%1.64%1.68%0.65%0.30%0.78%1.43%1.08%
Interest Expense00000000000416.09M402.50M356.43M124.74M78.98M54.68M56.07M42.06M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%8.27%11.16%11.20%3.35%2.02%1.95%1.96%1.59%

Balance Sheet

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets47.14M78.39M170.77M323.22M1.13B1.27B1.92B2.34B9.55B12.67B15.15B15.98B12.73B10.73B10.17B10.05B10.64B11.18B11.17B
Total Liabilities25.72M33.73M49.05M134.43M138.17M112.64M480.86M612.75M3.36B3.63B5.33B6.17B5.30B4.33B3.34B2.66B2.71B2.97B2.75B
Total Equity21.43M44.66M121.71M188.79M989.25M1.13B1.41B1.70B6.15B8.98B9.82B9.81B7.43B6.27B6.67B7.38B7.93B8.21B8.40B
Cash8.03M14.43M82.93M143.52M671.01M667.01M848.10M-1.22B1.44B1.12B542.34M172.78M256.86M195.17M84.03M243.06M140.24M150.23M
Net Debt----------1.18B2.05B1.52B1.22B630.53M608.86M458.13M428.97M526.55M

Cash Flow

Currency: CNY2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow---54.89M84.08M49.52M35.11M-688.28M625.21M490.55M2.02B1.90B1.83B1.80B2.75B1.32B1.35B1.49B
Investing Cash Flow---------1.28B-3.82B-1.51B-1.91B-1.38B-1.03B-1.47B-2.34B---
Financing Cash Flow---24.44M666.70M-211.56M119.06M1.08B3.56B792.31M-720.57M-865.43M-726.22M-415.27M-516.55M---
Capital Expenditure00015.98M112.03M61.07M26.60M15.41M684.27M738.97M1.58B1.89B1.43B1.17B1.31B2.10B1.23B1.30B1.58B
Free Cash Flow-----------1.09B136.67M473.58M656.66M493.32M649.36M98.00M48.18M-84.11M
Dividends Paid---558.00K28.07M47.40M62.58M74.65M115.29M234.13M186.11M313.50M189.01M169.49M103.58M78.41M59.64M49.54M58.84M
FCF to OCF-----------222.80%6.76%24.87%35.93%27.42%23.58%7.40%3.57%-5.63%
Dividend Paid to FCF-----------17.03%229.38%39.91%25.81%21.00%12.07%60.86%102.83%-69.96%

Earnings

Report DateMar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012May 29, 2013Aug 28, 2013Nov 27, 2013Feb 26, 2014May 28, 2014Sep 3, 2014Oct 23, 2014Feb 28, 2015Apr 26, 2015Aug 26, 2015Oct 21, 2015Feb 29, 2016Apr 24, 2016Aug 1, 2016Oct 27, 2016Mar 1, 2017Apr 24, 2017Jul 31, 2017Oct 27, 2017Feb 27, 2018Apr 26, 2018Aug 29, 2018Oct 29, 2018Feb 27, 2019Apr 26, 2019Aug 29, 2019Oct 25, 2019Feb 29, 2020Apr 28, 2020Aug 27, 2020Oct 29, 2020Apr 28, 2021Aug 29, 2021Oct 27, 2021Apr 28, 2022Aug 28, 2022Oct 27, 2022Apr 27, 2023Aug 29, 2023Oct 26, 2023Apr 28, 2024Aug 28, 2024Oct 18, 2024Apr 24, 2025
EPS Estimate---------------------------0.200.200.180.120.22-0.140.090.20---0.12------------
EPS Actual0.010.020.010.030.010.020.010.050.020.020.010.080.020.020.010.100.030.030.080.130.040.110.090.140.050.160.100.120.080.140.09-0.270.050.030.04-1.050.020.030.030.040.080.040.110.040.030.010.070.030.010.050.04-0.05
Surprise----------------------------40.00%-60.00%-22.22%-25.00%-222.73%--78.57%-55.56%-625.00%----66.67%------------
Timing--------------Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketPre-market-Pre-marketPre-market

Key Statistics & Ratios

Market Cap13.99B
Enterprise Value13.98B
Trailing P/E65.63
Forward P/E45.05
PEG Ratio0.00
Price / Sales6.13
Price / Book1.55
EPS0.08
Book Value3.23
Revenue (TTM)2.28B
Gross Profit (TTM)518.96M
EBITDA-453.04M
Profit Margin9.02%
Operating Margin2.37%
Return on Equity2.58%
Return on Assets1.11%
Shares Outstanding2.66B
Shares Float2.35B
Beta0.90
Dividend Yield0.13%
Dividend Rate0.01
Payout Ratio6.44%

Dividends

20261×
0.01Jul 29, 2026
20251×
0.01Jul 15, 2025
20181×
0.04Jul 27, 2018
20171×
0.04Jul 10, 2017
20161×
0.09Jul 15, 2016
20151×
0.04Jun 8, 2015
20141×
0.03May 20, 2014
20131×
0.04Apr 19, 2013
20121×
0.03Mar 27, 2012
20111×
0.02May 9, 2011

Stock Splits

  • Jul 15, 201614.9965:10
  • Oct 9, 201525:10
  • May 20, 201420:10
  • Apr 19, 201313:10
  • Mar 27, 201215:10
  • May 9, 201120:10