Shenzhen Aisidi CO.,LTD.

002416.SZ

002416.SZShenzhen Aisidi CO.,LTD. CN flag

Shenzhen

11.65

CNY

+0.20

(+1.75%)

0.44EPS

26.48P/E

14.26BMarket 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

Shenzhen Aisidi CO.,LTD.

002416.SZ

(Shenzhen)

Recent

price

11.65

P/E

ratio

26.48

div

yld

3.49%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 05/21

Stock

S&P500

6.59

12.11

40.53

52.58

52.29

103.52

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
8.24	9.58	10.75	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	Revenue per Share
0.45	0.52	0.3	-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	Basic EPS, GAAP
0.36	-0.79	-0.78	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	Free Cash Flow per Basic Share
0.03	0.02	0.01	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	Dividend per Share
0.97	1.44	2.08	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	Book Value per Share
1.05	3.48	3.76	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	Tangible Book Value per Share
1,063	1,137	1,198	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	Basic Weighted Avg Shares
8,754	10,888	12,875	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	Sales/Revenue/Turnover
7.25	7.95	4.21	-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	Operating Margin (%)
5	6	9	14	24	42	30	22	12	9	9	11	73	82	98	97	- -	Depreciation Expense
478	597	359	-260	784	29	141	188	379	-93	344	700	922	730	655	581	540	Net Income, GAAP
19.73	16.83	20.03	- -	21.99	- -	16.41	28.78	15.16	- -	18.76	18.9	17.96	17.46	18.82	25.2	25	Effective Tax Rate (%)
5.46	5.48	2.79	-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	Profit Margin (%)
1,155	3,879	4,384	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	Working Capital
90	- -	- -	- -	- -	- -	595	597	598	599	- -	33	277	29	40	32	25	LT Debt
1,123	3,962	4,518	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	Total Equity
50.45	27.28	9.25	- -	16.9	- -	3.94	3.88	7.92	- -	7.64	12.69	10.66	9.03	8.89	8.39	6.28	Return on Invested Capital (%)
52.63	33.37	9.97	- -	18.49	- -	3.07	3.67	6.97	- -	7.41	11.57	10.99	7.96	7.64	8.18	6.78	Return on Capital (%)
58.9	44.73	17.4	-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	Return on Common Equity (%)

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.

Similar Companies: Health Empire Corporation Public Company Limited (HEMP.BK)
eBay Inc. (0R3D.L)
Competent Automobiles Company Limited (COMPEAU.BO)
Collins Co., Ltd. (2906.TW)
Com7 Public Company Limited (COM7.BK)
LiNiu Technology Group (LINUF)
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.

Year	Q1	Q2	Q3	Q4	FY
2023	0.14	- -	- -	- -	0.53
2024	0.14	- -	- -	- -	0.47
2025	0.1	- -	- -	- -	- -

	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

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
8.24	9.58	10.75	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	Revenue per Share
0.45	0.52	0.3	-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	Basic EPS, GAAP
0.36	-0.79	-0.78	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	Free Cash Flow per Basic Share
0.03	0.02	0.01	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	Dividend per Share
0.97	1.44	2.08	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	Book Value per Share
1.05	3.48	3.76	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	Tangible Book Value per Share
1,063	1,137	1,198	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	Basic Weighted Avg Shares
8,754	10,888	12,875	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	Sales/Revenue/Turnover
7.25	7.95	4.21	-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	Operating Margin (%)
5	6	9	14	24	42	30	22	12	9	9	11	73	82	98	97	- -	Depreciation Expense
478	597	359	-260	784	29	141	188	379	-93	344	700	922	730	655	581	540	Net Income, GAAP
19.73	16.83	20.03	- -	21.99	- -	16.41	28.78	15.16	- -	18.76	18.9	17.96	17.46	18.82	25.2	25	Effective Tax Rate (%)
5.46	5.48	2.79	-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	Profit Margin (%)
1,155	3,879	4,384	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	Working Capital
90	- -	- -	- -	- -	- -	595	597	598	599	- -	33	277	29	40	32	25	LT Debt
1,123	3,962	4,518	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	Total Equity
50.45	27.28	9.25	- -	16.9	- -	3.94	3.88	7.92	- -	7.64	12.69	10.66	9.03	8.89	8.39	6.28	Return on Invested Capital (%)
52.63	33.37	9.97	- -	18.49	- -	3.07	3.67	6.97	- -	7.41	11.57	10.99	7.96	7.64	8.18	6.78	Return on Capital (%)
58.9	44.73	17.4	-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	Return on Common Equity (%)

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)

Quarterly Earnings Per Share

Year

Working Capital

Capital Structure

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year

Growth Rates

(avg. rate of change)