YOLFTbeta
Beijing Teamsun Technology Co Ltd

Beijing Teamsun Technology Co Ltd

600410 · SHG · Technology / Software - Application

14.30CNY+1.30 (+10.00%)

Price History

Full chart

Market Stats

Previous Close13.00
Open13.40
Day Range12.88 – 14.30
52-Week Range11.95 – 34.31
Volume178.93M
Market Cap15.55B
P/E (TTM)0.00
Forward P/E36.63
EPS-0.32
Dividend Yield0.05%
Beta0.05
50-Day Avg14.70
200-Day Avg20.09

About

Beijing Teamsun Technology Co.,Ltd. provides cloud computing solutions in Mainland China, Hong Kong, Macao, Taiwan, and Southeast Asia. It offers smart banking solutions, such as big data platform, customer management system, anti-money laundering scheme, content management platform, and data distribution platform; edge computing capsule data center; remote operation and maintenance services; and production line terminal and quality inspection edge node. The company also provides intelligent computing center solutions; smart park solutions; smart energy solutions; smart production lines solutions; and AI delivery services. It serves finance, government, telecommunications, manufacturing, energy, and education. The company was founded in 1998 and is headquartered in Beijing, the People's Republic of China.

Company Details

  • SectorTechnology
  • IndustrySoftware - Application
  • CEOMr. Weihang Wang
  • Employees2.51K
  • HeadquartersHuasheng Tiancheng Research Building, Beijing, China, 100193, China
  • Websitehttps://www.teamsun.com.cn

Leadership

  • Mr. Weihang WangChairman & Acting President · b. 1967
  • Ms. Bingxia ZhangVP & CFO · b. 1977
  • Mr. Liang ZhangSecretary of the Board of Directors · b. 1979

Financials

Income Statement

Currency: CNY2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue508.97M611.48M658.69M915.13M1.13B1.72B2.24B2.95B3.33B4.08B5.08B5.24B4.82B4.28B4.79B4.80B5.43B5.22B4.58B3.90B3.80B4.07B4.16B4.27B4.66B
Growth (%)-+20.14%+7.72%+38.93%+23.26%+52.58%+30.35%+31.29%+13.13%+22.31%+24.74%+3.01%-8.04%-11.16%+12.02%+0.15%+13.15%-3.81%-12.42%-14.73%-2.62%+7.13%+2.30%+2.57%+9.09%
Cost of Revenue393.69M473.10M521.13M717.06M887.40M1.37B1.79B2.33B2.71B3.28B4.17B4.38B4.05B3.47B3.98B3.97B4.51B4.40B3.73B3.35B3.37B3.61B3.63B3.72B4.10B
Gross Profit115.28M138.38M137.57M198.07M240.58M350.78M455.88M619.51M624.97M792.92M912.45M854.93M769.61M809.45M816.05M831.88M924.67M825.52M848.73M553.29M424.26M462.69M529.91M550.20M557.41M
Gross Margin22.65%22.63%20.88%21.64%21.33%20.38%20.32%21.03%18.76%19.46%17.95%16.33%15.98%18.92%17.03%17.33%17.03%15.80%18.55%14.18%11.17%11.37%12.73%12.88%11.96%
Operating Expense65.41M77.83M72.20M109.48M120.36M190.44M258.73M394.19M408.74M558.03M655.48M649.88M732.85M715.46M743.57M802.08M670.59M1.07B630.00M-149.35M338.58M828.80M737.37M478.26M626.08M
Operating Income49.87M60.55M65.37M88.60M120.22M160.35M197.14M225.32M216.23M234.89M256.97M205.05M36.76M93.99M72.49M29.80M254.07M-247.08M218.72M702.64M85.68M-366.11M-207.45M71.94M-68.67M
Operating Margin9.80%9.90%9.92%9.68%10.66%9.32%8.79%7.65%6.49%5.76%5.05%3.92%0.76%2.20%1.51%0.62%4.68%-4.73%4.78%18.01%2.26%-9.00%-4.98%1.68%-1.47%
EBITDA51.35M62.77M69.73M95.72M129.31M179.86M175.91M245.78M239.47M288.95M330.74M252.95M140.81M186.49M178.19M181.71M176.53M135.14M117.63M-23.75M2.20M-13.61M3.32M23.34M292.05M
EBITDA Margin10.09%10.27%10.59%10.46%11.46%10.45%7.84%8.34%7.19%7.09%6.51%4.83%2.92%4.36%3.72%3.79%3.25%2.59%2.57%-0.61%0.06%-0.33%0.08%0.55%6.27%
Net Income50.06M53.33M60.64M82.13M101.55M149.72M178.40M202.14M188.64M207.58M229.21M156.71M41.38M95.13M51.77M35.80M228.03M-225.87M164.02M131.49M23.10M-323.53M-220.76M24.12M27.69M
Net Income Margin9.84%8.72%9.21%8.97%9.00%8.70%7.95%6.86%5.66%5.09%4.51%2.99%0.86%2.22%1.08%0.75%4.20%-4.32%3.59%3.37%0.61%-7.95%-5.30%0.56%0.59%
R&D---------26.90M22.13M82.40M59.17M93.86M181.20M358.62M106.08M112.98M113.11M123.89M143.28M116.94M131.01M124.09M150.62M
R&D as % of Total Revenue---------0.66%0.44%1.57%1.23%2.19%3.78%7.47%1.95%2.16%2.47%3.18%3.77%2.87%3.15%2.91%3.23%
Interest Expense1.29M2.17M1.96M2.52M5.47M1.31M795.78K2.80M3.23M8.05M21.57M28.92M66.36M87.54M86.93M96.32M160.52M213.45M154.42M108.17M93.57M64.14M58.38M66.35M45.33M
Interest Expense % of Total Revenue0.25%0.35%0.30%0.28%0.49%0.08%0.04%0.10%0.10%0.20%0.42%0.55%1.38%2.05%1.81%2.01%2.96%4.09%3.38%2.77%2.46%1.58%1.40%1.55%0.97%

Balance Sheet

Currency: CNY2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets231.82M426.44M482.12M1.06B1.33B1.67B2.48B2.67B2.95B3.41B4.21B4.56B5.71B6.61B6.78B10.10B12.05B10.13B10.00B9.61B8.88B8.56B8.77B8.74B9.89B
Total Liabilities122.81M264.09M271.13M433.38M646.26M909.69M1.20B1.25B1.28B1.62B1.76B2.02B3.21B3.95B3.94B4.81B6.57B4.87B4.48B3.87B3.55B3.46B3.83B3.67B4.80B
Total Equity109.01M162.35M210.99M624.00M678.09M754.79M1.27B1.40B1.53B1.64B2.30B2.37B2.32B2.32B2.36B4.79B4.87B4.66B4.82B4.79B4.67B4.48B4.30B4.41B4.42B
Cash15.67M78.29M84.02M412.78M335.71M263.24M661.41M881.02M770.97M820.38M997.63M780.42M1.33B1.74B1.54B2.33B1.94B1.08B1.04B1.09B1.16B867.98M1.04B1.06B1.21B
Total Debt20.00M20.00M---6.37M54.35M92.75M79.17M287.10M481.73M425.72M1.50B2.14B1.53B1.30B3.35B2.30B1.83B1.44B1.34B970.69M1.22B967.48M-
Net Debt4.33M-58.29M-84.02M-412.78M-335.71M-256.87M-607.06M-788.28M-691.80M-533.28M-515.90M-354.70M163.22M405.90M-9.68M-1.03B1.41B1.22B798.23M349.23M188.34M102.71M179.83M-94.83M558.76M

Cash Flow

Currency: CNY2001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow--51.08M40.64M111.85M-59.90M-51.43M203.21M217.53M15.34M-287.00M137.90M323.94M276.49M331.72M129.50M-895.31M787.75M172.00M449.78M31.18M207.12M231.92M703.12M-107.59M
Investing Cash Flow---1.25M-63.43M-151.43M60.79M60.51M29.63M-251.13M-30.82M-142.02M-161.40M-686.87M-487.67M-358.18M-1.39B-1.68B-330.73M482.47M132.82M645.88M43.21M-164.42M172.84M-
Financing Cash Flow---44.09M332.35M-41.60M-59.53M373.23M-29.45M-104.34M93.67M570.05M-197.49M960.57M592.25M-134.75M2.01B2.15B-1.32B-751.00M-390.32M-624.88M-569.18M103.39M-897.62M-
Capital Expenditure002.81M2.13M54.80M3.11M10.14M39.51M99.43M38.85M99.16M100.76M854.45M666.20M425.83M369.69M188.16M126.00M136.29M169.95M118.86M103.30M157.56M64.82M61.89M
Free Cash Flow--48.28M38.52M57.06M-63.02M-61.58M163.69M118.10M-23.51M-386.16M37.14M-530.51M-389.71M-94.11M-240.19M-1.08B661.74M35.71M279.83M-87.67M103.82M74.36M638.30M-169.48M
Dividends Paid--12.50M66.00M47.00M61.23M61.14M80.12M69.63M75.55M79.44M92.43M87.25M116.66M112.54M108.76M159.77M283.42M121.46M32.87M27.21M4.68M52.22M50.74M52.09M
FCF to OCF--94.51%94.77%51.01%105.20%119.72%80.56%54.29%-153.28%134.55%26.93%-163.77%-140.95%-28.37%-185.47%121.02%84.00%20.76%62.21%-281.16%50.13%32.06%90.78%157.52%
Dividend Paid to FCF--25.89%171.35%82.37%-97.16%-99.30%48.94%58.96%-321.30%-20.57%248.89%-16.45%-29.93%-119.59%-45.28%-14.75%42.83%340.15%11.75%-31.04%4.51%70.22%7.95%-30.73%

Earnings

Report DateMar 17, 2009Jun 2, 2010Sep 1, 2010Dec 1, 2010Mar 2, 2011Jun 1, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012May 30, 2012Aug 29, 2012Nov 28, 2012Feb 27, 2013Apr 24, 2013Aug 28, 2013Oct 29, 2013Feb 26, 2014Apr 22, 2014Aug 26, 2014Oct 28, 2014Feb 25, 2015Apr 9, 2015Aug 28, 2015Oct 27, 2015Mar 2, 2016Apr 7, 2016Aug 25, 2016Oct 28, 2016Apr 19, 2017Aug 29, 2017Oct 19, 2017Apr 19, 2018Aug 18, 2018Oct 26, 2018Apr 25, 2019Aug 28, 2019Oct 25, 2019Apr 24, 2020Aug 28, 2020Oct 28, 2020Apr 29, 2021Aug 27, 2021Oct 29, 2021Apr 29, 2022Aug 29, 2022Oct 29, 2022Apr 28, 2023
EPS Estimate0.08------------0.05-0.01-0.060.040.04-0.09-------------------------
EPS Actual0.090.040.060.050.090.050.060.010.160.060.020.000.090.030.030.01-0.020.030.020.010.030.030.03-0.010.010.010.03-0.01-0.010.150.040.01-0.010.040.17-0.020.090.240.03-0.150.000.00-0.01-0.10-0.04-0.120.06
Surprise12.50%-------------40.00%-0.00%--50.00%-50.00%-75.00%--66.67%-------------------------
TimingAfter-hours------------After-hours-After-hours-After-hoursPre-marketAfter-hours-After-hoursPre-marketAfter-hours-Pre-marketPre-marketPre-marketPre-market-Pre-marketAfter-hours-----------Pre-market---

Key Statistics & Ratios

Market Cap15.55B
Enterprise Value16.89B
Trailing P/E0.00
Forward P/E36.63
Price / Sales3.17
Price / Book4.18
EPS-0.32
Book Value3.80
Revenue (TTM)4.90B
Gross Profit (TTM)541.96M
EBITDA-124.51M
Profit Margin-7.29%
Operating Margin-1.29%
Return on Equity-8.78%
Return on Assets-0.79%
Shares Outstanding1.10B
Shares Float1.05B
Beta0.05
Dividend Yield0.05%
Dividend Rate0.01
Payout Ratio1.20%

Dividends

20221×
0.00Jul 15, 2022
20211×
0.03Jul 9, 2021
20201×
0.03Jul 9, 2020
20181×
0.06Jul 5, 2018
20171×
0.03May 26, 2017
20161×
0.05May 11, 2016
20151×
0.04Jun 2, 2015
20141×
0.04Jul 4, 2014
20131×
0.07Jul 3, 2013
20121×
0.09Jun 12, 2012
20111×
0.07Apr 27, 2011
20101×
0.09Jun 4, 2010
20091×
0.09Apr 23, 2009
20081×
0.10May 8, 2008
20071×
0.15Apr 19, 2007
20062×
0.96May 19, 20060.11Apr 21, 2006
20051×
0.08May 18, 2005

Stock Splits

  • May 11, 20167:5
  • Jun 12, 2012875:729
  • Jun 4, 201011:10
  • Apr 23, 200911:10
  • May 8, 20086:5
  • Apr 19, 20079:5
  • Apr 21, 20063:2
  • May 18, 200513:10