Shenzhen Aisidi CO.,LTD.

002416.SZ

002416.SZShenzhen Aisidi CO.,LTD. CN flag

Shenzhen

11.98

CNY

+0.07

(+0.59%)

0.44EPS

27.23P/E

14.66BMarket Cap

Aug 26Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

CNE100000PN6

Return %

Stock

S&P500

6.87

12.14

48.27

46.67

63.89

105.92

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	16.33	33.7	40.07	41.42	39.92	45.78	45.97	45.16	51.79	76.8	73.77	74.37	53.11	45.93
Basic EPS, GAAP	-0.22	0.65	0.02	0.12	0.16	0.31	-0.07	0.28	0.57	0.74	0.59	0.53	0.47	0.44
Free Cash Flow per Basic Share	0.02	0.62	-0.03	0.21	1.14	-1.26	0.38	1.36	1.3	-2.71	0.4	2.92	1.23	-0.03
Dividend per Share	0.27	0.14	0.34	0.13	0.14	0.29	0.38	0.36	0.35	0.55	0.61	0.62	0.49	0.48
Book Value per Share	1.65	2.28	2.14	2.27	2.42	2.52	2.69	2.76	3.1	3.05	3.13	3.11	3.14	3.24
Tangible Book Value per Share	3.3	3.97	3.39	3.54	4.34	4.45	4.1	4	4.54	4.88	5.03	5.11	5.21	5.33
Basic Weighted Avg Shares	1,199	1,199	1,206	1,197	1,211	1,239	1,240	1,239	1,239	1,239	1,239	1,239	1,239	1,239
Sales/Revenue/Turnover	19,581	40,409	48,321	49,569	48,333	56,736	56,984	55,969	64,190	95,166	91,429	92,160	65,821	56,904
Operating Margin (%)	-0.87	3.24	0.81	0.7	0.87	1.31	1.17	1.43	1.98	1.47	1.48	1.3	1.64	1.62
Depreciation Expense	14	24	42	30	22	12	9	9	11	73	82	98	97	- -
Net Income, GAAP	-260	784	29	141	188	379	-93	344	700	922	730	655	581	540
Effective Tax Rate (%)	- -	21.99	- -	16.41	28.78	15.16	- -	18.76	18.9	17.96	17.46	18.82	25.2	25
Profit Margin (%)	-1.33	1.94	0.06	0.28	0.39	0.67	-0.16	0.61	1.09	0.97	0.8	0.71	0.88	0.95
Working Capital	3,708	4,598	3,808	3,863	4,388	4,003	4,458	3,831	3,870	4,199	4,136	4,412	4,677	4,805
LT Debt	- -	- -	- -	595	597	598	599	- -	33	277	29	40	32	25
Total Equity	3,972	4,809	4,325	4,478	5,405	5,547	5,114	4,988	5,650	6,058	6,295	6,390	6,494	6,637
Return on Invested Capital (%)	- -	16.9	- -	3.94	3.88	7.92	- -	7.64	12.69	10.66	9.03	8.89	8.39	6.28
Return on Capital (%)	- -	18.49	- -	3.07	3.67	6.97	- -	7.41	11.57	10.99	7.96	7.64	8.18	6.78
Return on Common Equity (%)	-11.63	33.26	1.1	5.32	6.65	12.5	-2.87	10.19	19.31	24.2	19.05	16.93	15.01	13.42

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	4.74%	6.25%	-28.58%
Net Income, GAAP	1.59%	18.62%	-11.26%
Free Cash Flow	-35.78%	27.31%	-57.77%
Total Cash Common Dividend	13.35%	9.65%	-19.97%
Total Equity	4.41%	5.51%	1.63%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Ms. Youmeng Zhou
Full Time Employees: 3,450
Sector: Consumer Cyclical
Industry: Specialty Retail
Address: Nanshan Financial Building Shenzhen People's Republic of China 518055
IPO Date: May 28, 2010
Website: aisidi.com
Similar Companies: Shriro Holdings Limited (SHM.AX)
The Container Store Group, Inc. (TCS)
zooplus SE (ZOPLY)
Purefun Group AB (publ) (PURE.ST)
Americanas S.A. (BTOOY)
Revolve Group, Inc. (RVLV)
Business: Shenzhen Aisidi CO.,LTD. provides supply chain services in China and internationally. It engages in smartphone, 3C digital, and FMCG distribution, as well as integrated supply chain service; and electronic atomizer and apple retail, e-commerce and localization service, and communication and value-added service. The company was incorporated in 1998 and is headquartered in Shenzhen, China.

	Sep'24	Dec'24	Mar'25
Total Current Assets	13,684	10,045	10,170
Accounts Receivable, Net	1,957	1,179	1,653
Cash, Cash Equivalents & STI	5,342	3,304	4,062
Inventories	4,111	3,244	2,800
Total Current Liabilities	9,157	5,368	5,365
Payables & Accruals	- -	- -	- -
ST Debt	4,879	2,579	2,740
Deferred Revenue	- -	- -	- -

	Sep'24	Dec'24	Mar'25
ST Debt	4,879	2,579	2,740
LT Borrowings	- -	- -	- -
LT Finance Leases	28	32	25
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	1,239	1,239	1,239
Market Capitalization	13,755	20,162	15,287

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	16.33	33.7	40.07	41.42	39.92	45.78	45.97	45.16	51.79	76.8	73.77	74.37	53.11	45.93
Basic EPS, GAAP	-0.22	0.65	0.02	0.12	0.16	0.31	-0.07	0.28	0.57	0.74	0.59	0.53	0.47	0.44
Free Cash Flow per Basic Share	0.02	0.62	-0.03	0.21	1.14	-1.26	0.38	1.36	1.3	-2.71	0.4	2.92	1.23	-0.03
Dividend per Share	0.27	0.14	0.34	0.13	0.14	0.29	0.38	0.36	0.35	0.55	0.61	0.62	0.49	0.48
Book Value per Share	1.65	2.28	2.14	2.27	2.42	2.52	2.69	2.76	3.1	3.05	3.13	3.11	3.14	3.24
Tangible Book Value per Share	3.3	3.97	3.39	3.54	4.34	4.45	4.1	4	4.54	4.88	5.03	5.11	5.21	5.33
Basic Weighted Avg Shares	1,199	1,199	1,206	1,197	1,211	1,239	1,240	1,239	1,239	1,239	1,239	1,239	1,239	1,239
Sales/Revenue/Turnover	19,581	40,409	48,321	49,569	48,333	56,736	56,984	55,969	64,190	95,166	91,429	92,160	65,821	56,904
Operating Margin (%)	-0.87	3.24	0.81	0.7	0.87	1.31	1.17	1.43	1.98	1.47	1.48	1.3	1.64	1.62
Depreciation Expense	14	24	42	30	22	12	9	9	11	73	82	98	97	- -
Net Income, GAAP	-260	784	29	141	188	379	-93	344	700	922	730	655	581	540
Effective Tax Rate (%)	- -	21.99	- -	16.41	28.78	15.16	- -	18.76	18.9	17.96	17.46	18.82	25.2	25
Profit Margin (%)	-1.33	1.94	0.06	0.28	0.39	0.67	-0.16	0.61	1.09	0.97	0.8	0.71	0.88	0.95
Working Capital	3,708	4,598	3,808	3,863	4,388	4,003	4,458	3,831	3,870	4,199	4,136	4,412	4,677	4,805
LT Debt	- -	- -	- -	595	597	598	599	- -	33	277	29	40	32	25
Total Equity	3,972	4,809	4,325	4,478	5,405	5,547	5,114	4,988	5,650	6,058	6,295	6,390	6,494	6,637
Return on Invested Capital (%)	- -	16.9	- -	3.94	3.88	7.92	- -	7.64	12.69	10.66	9.03	8.89	8.39	6.28
Return on Capital (%)	- -	18.49	- -	3.07	3.67	6.97	- -	7.41	11.57	10.99	7.96	7.64	8.18	6.78
Return on Common Equity (%)	-11.63	33.26	1.1	5.32	6.65	12.5	-2.87	10.19	19.31	24.2	19.05	16.93	15.01	13.42

Year	Q1	Q2	Q3	Q4	FY
2023	24,999	21,546	22,981	22,634	92,160
2024	21,654	17,194	18,611	8,362	65,821
2025	12,737	- -	- -	- -	- -

Shenzhen Aisidi CO.,LTD.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year