Overview Financials News + Filings Key Docs Charts Holdings Ownership Insiders
|
|
ASIAINFO-LINKAGE, INC (ASIA)
|
Add to portfolio |
|
|
|
| Price: |
$10.77
| | Metrics |
| OS: |
73.0
|
M
| |
-32
|
% ROE
|
| Market cap: |
$787
|
M
| |
10
|
% ROIC
|
|
Net cash:
|
$164
|
M
| |
$2.25
|
per share
|
|
EV:
|
$622
|
M
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
$49.1
|
M
| |
12.7
|
x EV/EBITDA
|
|
EBIT
|
$27.7
|
M
| |
22.5
|
x EV/EBIT
|
| EPS |
($3.37)
| |
|
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-12 | Dec-31-11 | Dec-31-10 | Dec-31-09 | Dec-31-08 | Dec-31-07 | Dec-31-06 | Dec-31-05 |
| Revenues | 547.9 | 481.0 | 343.4 | 213.8 | 146.9 | 132.8 | 109.6 | 90.3 |
| Revenue growth | 13.9% | 40.1% | 60.6% | 45.5% | 10.6% | 21.2% | 21.4% | -10.0% |
| Cost of goods sold | 333.8 | 273.1 | 173.8 | 100.5 | 74.7 | 69.7 | 65.4 | 53.7 |
| Gross profit | 214.1 | 207.9 | 169.6 | 113.3 | 72.2 | 63.1 | 44.2 | 36.6 |
| Gross margin | 39.1% | 43.2% | 49.4% | 53.0% | 49.2% | 47.5% | 40.3% | 40.5% |
| Sales and marketing | 83.5 | 75.0 | 50.0 | 32.9 | 24.7 | 27.5 | 20.1 | 18.5 |
| Research and development | 81.8 | 58.9 | 36.2 | 30.4 | 19.9 | 17.6 | 14.2 | 12.8 |
| General and administrative | 28.8 | 20.6 | 23.3 | 16.6 | 10.1 | 7.9 | 8.0 | 11.3 |
| EBITA | 62.9 | 102.2 | 82.9 | 36.2 | 17.6 | 12.8 | 1.9 | -27.1 |
| EBITA margin | 11.5% | 21.2% | 24.2% | 16.9% | 12.0% | 9.6% | 1.7% | -30.1% |
| Amortization of intangibles | 41.5 | 46.6 | 22.8 | 1.4 | | | | |
| EBIT | 21.5 | 55.6 | 60.1 | 34.8 | 17.6 | 12.8 | 1.9 | -27.1 |
| EBIT margin | 3.9% | 11.6% | 17.5% | 16.3% | 12.0% | 9.6% | 1.7% | -30.1% |
| Pre-tax income | 35.1 | 60.8 | 63.3 | 38.4 | 20.4 | 22.2 | 5.8 | -23.7 |
| Income taxes | 5.1 | -12.1 | 9.6 | 4.9 | 3.8 | 1.9 | 0.8 | 0.1 |
| Tax rate | 14.5% | | 15.1% | 12.8% | 18.9% | 8.6% | 13.3% | |
| Earnings from continuing ops | 32.6 | 74.5 | 55.1 | 33.9 | 17.1 | 20.3 | 4.3 | -23.8 |
| Earnings from discontinued ops | 0.2 | 0.1 | 1.1 | 2.0 | 1.7 | 3.3 | 0.7 | |
| Net income | 32.8 | 74.6 | 56.2 | 35.9 | 18.8 | 23.6 | 5.0 | -23.8 |
| Net margin | 6.0% | 15.5% | 16.4% | 16.8% | 12.8% | 17.8% | 4.6% | -26.4% |
| |
| Diluted EPS | $0.45 | $1.01 | $0.89 | $0.73 | $0.37 | $0.45 | $0.10 | |
| Shares outstanding (diluted) | 72.8 | 73.7 | 61.8 | 46.4 | 46.7 | 45.4 | 44.5 | |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|