Empyrean Technology Co. Ltd. A

301269 · SHE · Technology / Software - Application

91.72CNY+1.80 (+2.00%)

Price History

Full chart

Market Stats

Previous Close89.92

Open94.11

Day Range90.77 – 96.29

52-Week Range80.10 – 145.98

Volume12.29M

Market Cap46.38B

P/E (TTM)2822.00

Forward P/E0.00

EPS0.03

Dividend Yield0.18%

Beta0.42

50-Day Avg91.83

200-Day Avg98.61

About

Empyrean Technology Co., Ltd., together with its subsidiaries, engages in the development, sale, and technical servicing of electronic design automation software in China and internationally. It offers AMS and PMIC design and verification platform, RF IC design, digital SoC design, foundry EDA, advanced packaging design, and flat panel display design solutions. The company is also involved in the provision of foundry design enablement reference data development services; software development; and investment activities. Its products are used in semiconductor, lC design, foundry, and packaging applications. The company was founded in 2009 and is headquartered in Beijing, China.

Company Details

SectorTechnology
IndustrySoftware - Application
CEOMr. Xiaodong Yang
Employees1.53K
HeadquartersBuilding A, Wang Jing Hi-Tech Park, Beijing, China, 100102, China
Websitehttps://www.empyrean.com.cn

Leadership

Mr. Xiaodong YangGeneral Manager · b. 1972
Mr. Erming LiuDeputy GM & CFO · b. 1982
Mr. Lin LuExecutive Vice President · b. 1976
Mr. Chulin SongDeputy GM & Board Secretary · b. 1972
Li Li TaoAccounting Supervisor

Financials

Income Statement

Currency: CNY	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	257.22M	414.80M	579.30M	798.06M	1.01B	1.22B	1.32B
Growth (%)	-	+61.26%	+39.66%	+37.76%	+26.61%	+20.98%	+8.40%
Cost of Revenue	31.69M	52.57M	61.66M	77.77M	62.80M	81.81M	142.40M
Gross Profit	225.53M	362.23M	517.64M	720.29M	947.60M	1.14B	1.18B
Gross Margin	87.68%	87.33%	89.36%	90.25%	93.78%	93.31%	89.25%
Operating Expense	179.00M	249.26M	374.57M	548.24M	797.56M	1.12B	1.16B
Operating Income	46.53M	112.97M	143.07M	172.05M	150.04M	25.47M	18.84M
Operating Margin	18.09%	27.24%	24.70%	21.56%	14.85%	2.08%	1.42%
EBITDA	53.70M	124.20M	185.69M	290.45M	315.99M	240.57M	198.94M
EBITDA Margin	20.88%	29.94%	32.05%	36.39%	31.27%	19.68%	15.01%
Net Income	57.16M	103.56M	139.31M	185.51M	200.72M	109.48M	60.98M
Net Income Margin	22.22%	24.97%	24.05%	23.24%	19.87%	8.96%	4.60%
R&D	135.03M	183.41M	304.55M	486.65M	684.79M	868.12M	859.18M
R&D as % of Total Revenue	52.50%	44.22%	52.57%	60.98%	67.77%	71.02%	64.84%
Interest Expense	-	-	1.92M	11.60M	2.41M	3.34M	3.19M
Interest Expense % of Total Revenue	-	-	0.33%	1.45%	0.24%	0.27%	0.24%

Balance Sheet

Currency: CNY	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	690.54M	1.37B	1.80B	5.40B	5.54B	5.63B	6.33B
Total Liabilities	198.78M	514.09M	807.05M	743.58M	752.19M	624.62M	1.07B
Total Equity	491.76M	857.27M	994.52M	4.65B	4.78B	5.00B	5.25B
Cash	331.79M	445.61M	377.59M	2.58B	3.10B	1.07B	891.53M

Cash Flow

Currency: CNY	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	51.99M	156.56M	312.28M	445.61M	248.52M	-51.78M	560.65M
Capital Expenditure	32.44M	365.40M	378.13M	420.22M	114.68M	79.11M	185.33M
Free Cash Flow	19.55M	-208.84M	-65.85M	25.39M	133.84M	-130.88M	375.32M
Dividends Paid	-	21.28M	9.54M	9.28M	83.05M	82.87M	84.02M
FCF to OCF	37.60%	-133.39%	-21.09%	5.70%	53.85%	252.78%	66.94%
Dividend Paid to FCF	-	-10.19%	-14.49%	36.55%	62.05%	-63.32%	22.39%

Earnings

Report Date	Aug 23, 2022	Oct 24, 2022	Mar 1, 2023	Apr 27, 2023	Jul 27, 2023	Oct 31, 2023	Dec 31, 2023	Apr 28, 2024	Aug 8, 2024	Oct 29, 2024	Dec 31, 2024	Apr 28, 2025	Aug 15, 2025	Oct 30, 2025	Dec 31, 2025	Apr 27, 2026	Aug 28, 2026
EPS Estimate	-	-	0.14	0.14	0.12	0.10	0.12	0.12	0.14	0.14	0.16	0.11	0.09	0.17	0.22	0.13	0.11
EPS Actual	0.09	0.13	0.14	0.02	0.11	0.17	0.05	0.05	0.06	0.04	0.09	0.02	-0.01	0.01	0.09	-0.13	0.05
Surprise	-	-	0.00%	-85.71%	-8.33%	70.00%	-56.52%	-58.33%	-57.14%	-71.43%	-43.75%	-81.82%	-111.11%	-93.94%	-59.09%	-200.00%	-54.55%
Timing	Pre-market	Pre-market	-	Pre-market	After-hours	After-hours	-	After-hours	After-hours	Pre-market	-	Pre-market	Pre-market	-	-	After-hours	After-hours

Key Statistics & Ratios

Market Cap46.38B

Enterprise Value47.93B

Trailing P/E2822.00

Forward P/E0.00

Price / Sales33.37

Price / Book9.45

EPS0.03

Book Value9.49

Revenue (TTM)1.39B

Gross Profit (TTM)1.23B

EBITDA-5.80M

Profit Margin0.93%

Operating Margin4.46%

Return on Equity0.25%

Return on Assets-1.20%

Shares Outstanding547.87M

Shares Float215.26M

Beta0.42

Dividend Yield0.18%

Dividend Rate0.15

Payout Ratio7.50%

Dividends

20261×

0.15Jun 1, 2026

20251×

0.15May 30, 2025

20241×

0.15May 30, 2024

20231×

0.15May 30, 2023