Tongxin International, Ltd.

TXIC

TXICTongxin International, Ltd. US flag

Other OTC

0.00

USD

- -

1,453.00Market Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Return on Common Equity (%)	- -	39.3	64.53	43.27	-20.48	2.67	- -
Return on Assets (%)	- -	9.86	11.71	16.54	-10.38	1.43	- -
Return on Capital (%)	- -	19.22	23.31	28.52	- -	3.65	- -
Return on Invested Capital (%)	- -	17.78	18.96	7.1	- -	-4.7	- -
Gross Margin (%)	8.5	22.74	22.26	15.09	12.93	6.24	- -
EBITDA Margin (%)	7.06	18.87	18.65	10.86	8.19	-6.89	- -
Operating Margin (%)	4.01	15.54	16.29	7.93	4.51	-6.89	- -
Incremental Operating Margin (%)	- -	102.49	18.42	-80.57	-10.31	- -	-6.89
Pretax Margin (%)	2.17	12.98	14.39	23.72	-13.14	2.61	- -
Profit Margin (%)	1.28	8.56	10.1	20.83	-13.84	2.21	- -
Net Income to Common Margin (%)	1.28	8.56	10.1	20.83	-13.84	2.21	- -
Effective Tax Rate (%)	41.2	34.01	29.79	12.19	- -	15.28	- -
Dvd Payout Ratio (%)	233.91	62.7	11.61	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	14.66	57.04	43.27	-20.48	2.67	- -

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Total Debt	18	24	36	30	30	27	- -
ST Debt	18	20	23	25	30	27	- -
LT Debt	- -	4	13	5	- -	- -	- -
Total Debt/EBITDA	4.27	1.93	2.14	2.79	2.98	-3.66	- -
Net Debt/EBITDA	3.98	1.65	2.04	1.73	1.32	-2.3	- -
Total Debt/EBIT	7.51	2.35	2.45	3.82	5.42	-3.66	- -
Net Debt/EBIT	7.01	2	2.34	2.37	2.4	-2.3	- -
EBITDA to Interest Expense	3.84	7.36	9.73	3.95	5.66	-3.29	- -
EBITDA-CapEx/Interest Expense	-0.37	4.28	6.06	3.95	-4.61	-3.29	- -
EBIT to Interest Expense	2.18	6.06	8.49	2.89	3.11	-3.29	- -
Interest Expense	1	2	2	3	2	2	- -
Common Equity/Total Assets	31.37	20.28	16.59	50.47	50.86	55.8	- -
Long-Term Debt/Equity (%)	0.03	29.9	87.65	5.67	- -	0.18	- -
Long-Term Debt/Capital (%)	0.01	10.57	25.68	4.13	- -	0.14	- -
Long-Term Debt/Total Assets (%)	0.01	6.07	14.54	2.86	- -	0.1	- -
Total Debt/Equity (%)	112.6	182.94	241.27	37.31	35.29	29.09	- -
Total Debt/Capital (%)	52.96	64.66	70.7	27.17	26.09	22.54	- -
Total Debt/Total Assets (%)	35.33	37.11	40.02	18.83	17.95	16.24	- -
Net Debt to Equity	105.04	155.96	230.08	23.14	15.61	18.31	- -
Net Debt/Capital (%)	51.23	60.93	69.7	18.79	13.5	15.48	- -
EBITDA	4	13	17	11	10	-7	- -
EBITDA-CapEx	- -	7	10	11	-8	-7	- -
Operating Income (Loss)	2	10	15	8	5	-7	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Cash Ratio	0.03	0.07	0.03	0.16	0.21	0.14	- -
Current Ratio	0.89	0.88	0.99	1.04	0.85	0.9	- -
Quick Ratio	0.58	0.61	0.69	0.61	0.46	0.46	- -
CFO/Avg Current Liab	- -	0.1	0.13	0.19	0.23	- -	- -
Common Equity/Total Assets	31.37	20.28	16.59	50.47	50.86	55.8	- -
Long-Term Debt/Equity (%)	0.03	29.9	87.65	5.67	- -	0.18	- -
Long-Term Debt/Capital (%)	0.01	10.57	25.68	4.13	- -	0.14	- -
Long-Term Debt/Total Assets (%)	0.01	6.07	14.54	2.86	- -	0.1	- -
Total Debt/Equity (%)	112.6	182.94	241.27	37.31	35.29	29.09	- -
Total Debt/Capital (%)	52.96	64.66	70.7	27.17	26.09	22.54	- -
Total Debt/Total Assets (%)	35.33	37.11	40.02	18.83	17.95	16.24	- -
CFO/Total Liabilities	-5.64	7.93	9.5	15.89	21.21	- -	- -
CFO/CapEx	-0.43	0.78	1.12	- -	0.95	- -	- -
Altman's Z-Score	1.43	8.26	6.41	1.43	1.82	0.72	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Accounts Receivable Turnover	- -	3.07	3.73	5.34	10.37	9.1	- -
Days Sales Outstanding	- -	118.9	97.78	68.31	35.21	40.1	- -
Inventory Turnover	- -	6.32	6.2	5.09	5.17	4.07	- -
Days Inventory Outstanding	- -	57.73	58.83	71.78	70.59	89.78	- -
Accounts Payable Turnover	- -	5.7	6.2	5.1	6.11	5.53	-2.3
Accounts Payable Turnover Days	- -	64.01	58.83	71.52	59.76	66.04	-158.87
Cash Conversion Cycle	- -	112.63	97.78	68.57	46.04	63.84	- -
Inventory to Cash Days	- -	61.17	38.95	-3.47	-35.38	-49.67	- -
Inventories	8	9	14	19	22	27	- -
Raw Materials	- -	5	6	8	- -	- -	- -
Work In Process	- -	3	6	8	- -	- -	- -
Finished Goods	- -	1	2	2	- -	- -	- -
Other Inventory	8	- -	- -	- -	25	27	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Market Capitalization	- -	586	595	22	111	15	- -
- Cash & Cash Equivalents	1	4	2	11	16	10	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	24	36	30	30	27	- -
Enterprise Value	17	607	629	40	124	32	- -
Total Capital	33	38	51	110	113	119	- -
Total Debt/Capital (%)	52.96	64.66	70.7	27.17	26.09	22.54	- -
Total Debt / EV	1.07	0.04	0.06	0.74	0.24	0.84	- -
EV/Sales	0.28	9.11	7	0.41	1.02	0.3	- -
EV/EBITDA	3.98	48.27	37.52	3.75	12.49	- -	- -
EV/EBIT	7.01	58.62	42.96	5.13	22.69	- -	- -
EV/Cash Flow to Firm	- -	115.26	75.66	2.7	6.51	16.91	- -
EV/Free Cash Flow to Firm	5.09	57.59	42.97	2.7	3.35	16.91	- -
Diluted Market Cap	- -	98	99	25	107	- -	1
Diluted Enterprise Value	17	118	133	43	120	17	1
EV per Share	0.23	8.37	8.67	3.54	10.06	2.6	0.05
TTM Sales	59	67	90	98	121	106	- -
TTM EBITDA	4	13	17	11	10	-7	- -
TTM Operating Income	2	10	15	8	5	-7	- -
TTM Cash Flow to Firm	-1	5	8	15	19	2	- -
TTM Free Cash Flow to Firm	3	11	15	15	37	2	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Price/Free Cash Flow	- -	10.39	7.39	1.99	3.03	- -	- -
EV/EBIT	7.01	58.62	42.96	5.13	22.69	- -	- -
Enterprise Value	17	607	629	40	124	32	- -
Low Price	- -	6.95	7.4	1.9	1.5	1.08	0.02
EV/Sales	0.28	9.11	7	0.41	1.02	0.3	- -
EV/EBITDA	3.98	48.27	37.52	3.75	12.49	- -	- -
Price/Earnings	- -	15.88	10.12	1.06	- -	- -	- -
Price/Earnings Average	- -	14.08	9.54	3.49	-4.1	- -	- -
Price/Earnings High	- -	16.31	10.68	4.77	-8.53	- -	- -
Price/Earnings Low	- -	13.66	9.13	1.05	-1.06	- -	- -
Price/Book Value	- -	44.13	40.02	0.27	1.32	0.16	- -
Price/Book Value Average	- -	39.14	37.73	0.9	0.85	0.69	- -
Price/Book Value High	- -	45.34	42.21	1.22	1.77	1.36	- -
Price/Book Value Low	- -	37.96	36.11	0.27	0.22	0.14	- -
Price/Tangible Book Value	- -	51.32	46.04	0.65	3.29	0.37	- -
Price/Tangible Book Value Average	- -	45.51	43.41	2.14	2.12	1.56	- -
Price/Tangible Book Value High	- -	52.72	48.57	2.92	4.41	3.07	- -
Price/Tangible Book Value Low	- -	44.14	41.55	0.64	0.55	0.33	- -
Price/Sales	- -	1.36	1.02	0.22	0.88	- -	- -
Price/Sales Average	- -	1.21	0.96	0.73	0.57	- -	- -
Price/Sales High	- -	1.4	1.08	0.99	1.18	- -	- -
Price/Sales Low	- -	1.17	0.92	0.22	0.15	- -	- -
Price/Cash Flow	- -	21.89	12.94	1.74	6.21	- -	- -
Price/Cash Flow Average	- -	19.41	12.2	5.75	4	- -	- -
Price/Cash Flow High	- -	22.48	13.65	7.85	8.33	- -	- -
Price/Cash Flow Low	- -	18.82	11.68	1.72	1.03	- -	- -
Price/Free Cash Flow Average	- -	9.22	6.97	6.58	1.95	- -	- -
Price/Free Cash Flow High	- -	10.68	7.8	8.98	4.07	- -	- -
Price/Free Cash Flow Low	- -	8.94	6.67	1.97	0.51	- -	- -
EV/Sales Average	0.28	8.11	6.62	0.92	0.7	0.76	- -
EV/Sales High	0.28	9.35	7.36	1.18	1.34	1.33	- -
EV/Sales Low	0.28	7.88	6.35	0.41	0.26	0.28	- -
EV/EBITDA Average	3.98	42.99	35.5	8.43	8.51	-10.99	- -
EV/EBITDA High	3.98	49.54	39.47	10.88	16.3	-19.38	- -
EV/EBITDA Low	3.98	41.75	34.06	3.74	3.18	-4.12	- -
EV/EBIT Average	7.01	52.21	40.64	11.55	15.46	-10.99	- -
EV/EBIT High	7.01	60.16	45.2	14.9	29.62	-19.38	- -
EV/EBIT Low	7.01	50.7	39	5.12	5.78	-4.12	- -
Last Price	- -	8.08	8.2	1.92	9	1.22	0.05
High Price	- -	8.3	8.65	8.65	12.07	10.17	0.47
Enterprise Value Average	17	540	595	90	84	81	- -
Enterprise Value High	17	623	662	116	162	142	- -
Enterprise Value Low	17	525	571	40	32	30	- -

Profitability (USD)

Profitability Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Return on Common Equity (%)	- -	39.3	64.53	43.27	-20.48	2.67	- -
Return on Assets (%)	- -	9.86	11.71	16.54	-10.38	1.43	- -
Return on Capital (%)	- -	19.22	23.31	28.52	- -	3.65	- -
Return on Invested Capital (%)	- -	17.78	18.96	7.1	- -	-4.7	- -
Gross Margin (%)	8.5	22.74	22.26	15.09	12.93	6.24	- -
EBITDA Margin (%)	7.06	18.87	18.65	10.86	8.19	-6.89	- -
Operating Margin (%)	4.01	15.54	16.29	7.93	4.51	-6.89	- -
Incremental Operating Margin (%)	- -	102.49	18.42	-80.57	-10.31	- -	-6.89
Pretax Margin (%)	2.17	12.98	14.39	23.72	-13.14	2.61	- -
Profit Margin (%)	1.28	8.56	10.1	20.83	-13.84	2.21	- -
Net Income to Common Margin (%)	1.28	8.56	10.1	20.83	-13.84	2.21	- -
Effective Tax Rate (%)	41.2	34.01	29.79	12.19	- -	15.28	- -
Dvd Payout Ratio (%)	233.91	62.7	11.61	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	14.66	57.04	43.27	-20.48	2.67	- -

Credit (USD)

Credit Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Total Debt	18	24	36	30	30	27	- -
ST Debt	18	20	23	25	30	27	- -
LT Debt	- -	4	13	5	- -	- -	- -
Total Debt/EBITDA	4.27	1.93	2.14	2.79	2.98	-3.66	- -
Net Debt/EBITDA	3.98	1.65	2.04	1.73	1.32	-2.3	- -
Total Debt/EBIT	7.51	2.35	2.45	3.82	5.42	-3.66	- -
Net Debt/EBIT	7.01	2	2.34	2.37	2.4	-2.3	- -
EBITDA to Interest Expense	3.84	7.36	9.73	3.95	5.66	-3.29	- -
EBITDA-CapEx/Interest Expense	-0.37	4.28	6.06	3.95	-4.61	-3.29	- -
EBIT to Interest Expense	2.18	6.06	8.49	2.89	3.11	-3.29	- -
Interest Expense	1	2	2	3	2	2	- -
Common Equity/Total Assets	31.37	20.28	16.59	50.47	50.86	55.8	- -
Long-Term Debt/Equity (%)	0.03	29.9	87.65	5.67	- -	0.18	- -
Long-Term Debt/Capital (%)	0.01	10.57	25.68	4.13	- -	0.14	- -
Long-Term Debt/Total Assets (%)	0.01	6.07	14.54	2.86	- -	0.1	- -
Total Debt/Equity (%)	112.6	182.94	241.27	37.31	35.29	29.09	- -
Total Debt/Capital (%)	52.96	64.66	70.7	27.17	26.09	22.54	- -
Total Debt/Total Assets (%)	35.33	37.11	40.02	18.83	17.95	16.24	- -
Net Debt to Equity	105.04	155.96	230.08	23.14	15.61	18.31	- -
Net Debt/Capital (%)	51.23	60.93	69.7	18.79	13.5	15.48	- -
EBITDA	4	13	17	11	10	-7	- -
EBITDA-CapEx	- -	7	10	11	-8	-7	- -
Operating Income (Loss)	2	10	15	8	5	-7	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Cash Ratio	0.03	0.07	0.03	0.16	0.21	0.14	- -
Current Ratio	0.89	0.88	0.99	1.04	0.85	0.9	- -
Quick Ratio	0.58	0.61	0.69	0.61	0.46	0.46	- -
CFO/Avg Current Liab	- -	0.1	0.13	0.19	0.23	- -	- -
Common Equity/Total Assets	31.37	20.28	16.59	50.47	50.86	55.8	- -
Long-Term Debt/Equity (%)	0.03	29.9	87.65	5.67	- -	0.18	- -
Long-Term Debt/Capital (%)	0.01	10.57	25.68	4.13	- -	0.14	- -
Long-Term Debt/Total Assets (%)	0.01	6.07	14.54	2.86	- -	0.1	- -
Total Debt/Equity (%)	112.6	182.94	241.27	37.31	35.29	29.09	- -
Total Debt/Capital (%)	52.96	64.66	70.7	27.17	26.09	22.54	- -
Total Debt/Total Assets (%)	35.33	37.11	40.02	18.83	17.95	16.24	- -
CFO/Total Liabilities	-5.64	7.93	9.5	15.89	21.21	- -	- -
CFO/CapEx	-0.43	0.78	1.12	- -	0.95	- -	- -
Altman's Z-Score	1.43	8.26	6.41	1.43	1.82	0.72	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Accounts Receivable Turnover	- -	3.07	3.73	5.34	10.37	9.1	- -
Days Sales Outstanding	- -	118.9	97.78	68.31	35.21	40.1	- -
Inventory Turnover	- -	6.32	6.2	5.09	5.17	4.07	- -
Days Inventory Outstanding	- -	57.73	58.83	71.78	70.59	89.78	- -
Accounts Payable Turnover	- -	5.7	6.2	5.1	6.11	5.53	-2.3
Accounts Payable Turnover Days	- -	64.01	58.83	71.52	59.76	66.04	-158.87
Cash Conversion Cycle	- -	112.63	97.78	68.57	46.04	63.84	- -
Inventory to Cash Days	- -	61.17	38.95	-3.47	-35.38	-49.67	- -
Inventories	8	9	14	19	22	27	- -
Raw Materials	- -	5	6	8	- -	- -	- -
Work In Process	- -	3	6	8	- -	- -	- -
Finished Goods	- -	1	2	2	- -	- -	- -
Other Inventory	8	- -	- -	- -	25	27	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Market Capitalization	- -	586	595	22	111	15	- -
- Cash & Cash Equivalents	1	4	2	11	16	10	- -
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	18	24	36	30	30	27	- -
Enterprise Value	17	607	629	40	124	32	- -
Total Capital	33	38	51	110	113	119	- -
Total Debt/Capital (%)	52.96	64.66	70.7	27.17	26.09	22.54	- -
Total Debt / EV	1.07	0.04	0.06	0.74	0.24	0.84	- -
EV/Sales	0.28	9.11	7	0.41	1.02	0.3	- -
EV/EBITDA	3.98	48.27	37.52	3.75	12.49	- -	- -
EV/EBIT	7.01	58.62	42.96	5.13	22.69	- -	- -
EV/Cash Flow to Firm	- -	115.26	75.66	2.7	6.51	16.91	- -
EV/Free Cash Flow to Firm	5.09	57.59	42.97	2.7	3.35	16.91	- -
Diluted Market Cap	- -	98	99	25	107	- -	1
Diluted Enterprise Value	17	118	133	43	120	17	1
EV per Share	0.23	8.37	8.67	3.54	10.06	2.6	0.05
TTM Sales	59	67	90	98	121	106	- -
TTM EBITDA	4	13	17	11	10	-7	- -
TTM Operating Income	2	10	15	8	5	-7	- -
TTM Cash Flow to Firm	-1	5	8	15	19	2	- -
TTM Free Cash Flow to Firm	3	11	15	15	37	2	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2014 Y
As of date	12/31/2005	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010	12/31/2014

Price/Free Cash Flow	- -	10.39	7.39	1.99	3.03	- -	- -
EV/EBIT	7.01	58.62	42.96	5.13	22.69	- -	- -
Enterprise Value	17	607	629	40	124	32	- -
Low Price	- -	6.95	7.4	1.9	1.5	1.08	0.02
EV/Sales	0.28	9.11	7	0.41	1.02	0.3	- -
EV/EBITDA	3.98	48.27	37.52	3.75	12.49	- -	- -
Price/Earnings	- -	15.88	10.12	1.06	- -	- -	- -
Price/Earnings Average	- -	14.08	9.54	3.49	-4.1	- -	- -
Price/Earnings High	- -	16.31	10.68	4.77	-8.53	- -	- -
Price/Earnings Low	- -	13.66	9.13	1.05	-1.06	- -	- -
Price/Book Value	- -	44.13	40.02	0.27	1.32	0.16	- -
Price/Book Value Average	- -	39.14	37.73	0.9	0.85	0.69	- -
Price/Book Value High	- -	45.34	42.21	1.22	1.77	1.36	- -
Price/Book Value Low	- -	37.96	36.11	0.27	0.22	0.14	- -
Price/Tangible Book Value	- -	51.32	46.04	0.65	3.29	0.37	- -
Price/Tangible Book Value Average	- -	45.51	43.41	2.14	2.12	1.56	- -
Price/Tangible Book Value High	- -	52.72	48.57	2.92	4.41	3.07	- -
Price/Tangible Book Value Low	- -	44.14	41.55	0.64	0.55	0.33	- -
Price/Sales	- -	1.36	1.02	0.22	0.88	- -	- -
Price/Sales Average	- -	1.21	0.96	0.73	0.57	- -	- -
Price/Sales High	- -	1.4	1.08	0.99	1.18	- -	- -
Price/Sales Low	- -	1.17	0.92	0.22	0.15	- -	- -
Price/Cash Flow	- -	21.89	12.94	1.74	6.21	- -	- -
Price/Cash Flow Average	- -	19.41	12.2	5.75	4	- -	- -
Price/Cash Flow High	- -	22.48	13.65	7.85	8.33	- -	- -
Price/Cash Flow Low	- -	18.82	11.68	1.72	1.03	- -	- -
Price/Free Cash Flow Average	- -	9.22	6.97	6.58	1.95	- -	- -
Price/Free Cash Flow High	- -	10.68	7.8	8.98	4.07	- -	- -
Price/Free Cash Flow Low	- -	8.94	6.67	1.97	0.51	- -	- -
EV/Sales Average	0.28	8.11	6.62	0.92	0.7	0.76	- -
EV/Sales High	0.28	9.35	7.36	1.18	1.34	1.33	- -
EV/Sales Low	0.28	7.88	6.35	0.41	0.26	0.28	- -
EV/EBITDA Average	3.98	42.99	35.5	8.43	8.51	-10.99	- -
EV/EBITDA High	3.98	49.54	39.47	10.88	16.3	-19.38	- -
EV/EBITDA Low	3.98	41.75	34.06	3.74	3.18	-4.12	- -
EV/EBIT Average	7.01	52.21	40.64	11.55	15.46	-10.99	- -
EV/EBIT High	7.01	60.16	45.2	14.9	29.62	-19.38	- -
EV/EBIT Low	7.01	50.7	39	5.12	5.78	-4.12	- -
Last Price	- -	8.08	8.2	1.92	9	1.22	0.05
High Price	- -	8.3	8.65	8.65	12.07	10.17	0.47
Enterprise Value Average	17	540	595	90	84	81	- -
Enterprise Value High	17	623	662	116	162	142	- -
Enterprise Value Low	17	525	571	40	32	30	- -

Shares Outstanding	73	73	73	11	12	12	- -
Diluted Weighted Avg Shares	11	12	12	13	12	- -	15
Basic Weighted Avg Shares	11	11	11	11	12	- -	15
Revenue per Share	5.56	5.94	8.02	8.71	10.22	- -	- -
EBITDA per Share	0.39	1.12	1.5	0.95	0.84	- -	- -
Operating Income per Share	0.22	0.92	1.31	0.69	0.46	- -	- -
Basic EPS, GAAP	0.07	0.51	0.81	1.81	-1.41	- -	- -
Basic EPS from Cont Ops	0.07	0.51	0.81	1.81	-1.41	- -	- -
Diluted EPS, GAAP	0.07	0.47	0.75	1.58	-1.41	- -	- -
Diluted EPS from Cont Ops	0.07	0.47	0.75	1.58	-1.41	- -	- -
Dividend per Share	0.17	0.32	0.09	- -	- -	- -	- -
Cash Flow per Share	-0.18	0.37	0.63	1.1	1.45	- -	- -
Free Cash Flow per Basic Share	-0.61	-0.1	0.07	1.1	-0.07	- -	- -
Cash & Equivalents per Share	0.02	0.05	0.02	1.01	1.34	0.81	- -
Book Value per Share	0.22	0.18	0.2	7.06	6.81	7.48	- -
Tangible Book Value per Share	0.19	0.16	0.18	2.96	2.74	3.31	- -

Tongxin International, Ltd.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)