Subscribe

Shenzhen Aisidi CO.,LTD. (002416.SZ)

CNY9.28 +0.28 (+3.11%)
CN SHZ Consumer Cyclical Specialty Retail
Address Nanshan Financial Building 518055
Shenzhen, CN
CEO Youmeng Zhou
Website aisidi.com
IPO 2010-05-28
ISIN CNE100000PN6

Explore sections of this company profile

Description

Shenzhen Aisidi CO.,LTD. is a company specializing in comprehensive supply chain solutions, catering to clients both within China and across international markets. Its operations encompass the distribution of a diverse range of products, including smartphones, 3C digital goods (such as consumer electronics), and fast-moving consumer goods (FMCG). Beyond traditional distribution, Aisidi also offers integrated supply chain management. The company further extends its services to specialized areas such as the retail of Apple products and electronic atomizers. Additionally, it provides e-commerce and localization services, alongside communication and various value-added offerings. Established in 1998, the firm maintains its headquarters in Shenzhen, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY9.28 +0.28 (+3.11%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
28M
Beta
0.34
Float Shares
623.78M
Free Float %
50.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.45% -3.35% +1.58% +0.37% +11.07% +7.63% +12.93% +55.45% +59.86% -11.62% -25.97%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
9.28
DCF (Unlevered) 11.22 +21.0%
DCF (Levered) 14.71 +58.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.96
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Retail: +6.4%
    -16.1% Q1'26: +21.5% (vs Q1'25)
  • EPS growth Specialty Retail: +20.6%
    -36.2% Q1'26: +0.0% (vs Q1'25)
  • FCF margin FCF growth · Specialty Retail: +29.3%
    +6.6% Q1'26: -10.7% (vs Q1'25)
  • EBIT margin Specialty Retail: +5.4%
    +1.2% Q1'26: +1.8% (vs Q1'25)
  • ROIC Specialty Retail: +6.5%
    +19.6% Q1'26: +20.0% (vs Q1'25)
  • Share dilution Specialty Retail: +0.1%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Specialty Retail: 0.14×
    2.74× Q1'26: 2.31× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.50) × ERP
WACC = 90% × Ke + 10% × Kd (5.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 11.14 Current price: 9.28
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
49.57B
est: 60.57B (-18.2%)
48.33B
est: 72.11B (-33.0%)
56.74B
est: 56.68B (+0.1%)
56.98B
est: 62.49B (-8.8%)
55.97B
est: 73.52B (-23.9%)
64.19B
est: 69.47B (-7.6%)
95.17B
est: 78.43B (+21.3%)
91.43B
est: 106.46B (-14.1%)
92.16B
est: 109.28B (-15.7%)
65.82B
est: 99.46B (-33.8%)
55.22B
est: 56.36B (-2.0%)
58.05B
58.05B – 58.05B
+3.0% YoY
60.94B
60.94B – 60.94B
+5.0% YoY
63.45B
63.45B – 63.45B
+4.1% YoY
EBITDA
279.42M
est: 809.44M (-65.5%)
397.08M
est: 963.73M (-58.8%)
538.28M
est: 757.44M (-28.9%)
549.67M
est: 835.20M (-34.2%)
540.29M
est: 982.50M (-45.0%)
1.13B
est: 928.42M (+21.6%)
1.29B
est: 1.05B (+23.2%)
1.09B
est: 1.42B (-23.5%)
1.02B
est: 1.46B (-30.1%)
835.00M
est: 1.22B (-31.6%)
669.12M
est: 691.54M (-3.2%)
712.28M
712.28M – 712.28M
+3.0% YoY
747.81M
747.81M – 747.81M
+5.0% YoY
778.63M
778.63M – 778.63M
+4.1% YoY
EBIT
249.90M
est: 800.82M (-68.8%)
375.30M
est: 953.46M (-60.6%)
526.63M
est: 749.37M (-29.7%)
540.93M
est: 826.30M (-34.5%)
531.17M
est: 972.03M (-45.4%)
1.12B
est: 918.52M (+21.7%)
1.28B
est: 1.04B (+23.4%)
1.08B
est: 1.41B (-23.4%)
1.01B
est: 1.44B (-30.4%)
825.36M
est: 1.21B (-31.6%)
660.06M
est: 683.51M (-3.4%)
704.01M
704.01M – 704.01M
+3.0% YoY
739.13M
739.13M – 739.13M
+5.0% YoY
769.59M
769.59M – 769.59M
+4.1% YoY
Net Income
140.63M
est: 433.75M (-67.6%)
187.75M
est: 568.00M (-66.9%)
378.97M
est: 382.11M (-0.8%)
-92.72M
est: 454.41M (-120.4%)
343.68M
est: 557.68M (-38.4%)
700.47M
est: 731.18M (-4.2%)
922.09M
est: 979.03M (-5.8%)
730.20M
est: 941.85M (-22.5%)
655.28M
est: 755.96M (-13.3%)
581.49M
est: 718.78M (-19.1%)
374.39M
est: 594.85M (-37.1%)
433.75M
433.75M – 433.75M
-27.1% YoY
508.10M
508.10M – 508.10M
+17.1% YoY
557.67M
557.67M – 557.67M
+9.8% YoY
SGA
847.55M
est: 1.16B (-26.7%)
777.41M
est: 1.38B (-43.5%)
820.56M
est: 1.08B (-24.1%)
895.61M
est: 1.19B (-24.9%)
851.44M
est: 1.40B (-39.3%)
1.02B
est: 1.33B (-23.0%)
1.56B
est: 1.50B (+4.0%)
1.66B
est: 2.03B (-18.2%)
1.69B
est: 2.09B (-19.1%)
1.76B
est: 2.26B (-22.4%)
1.89B
est: 1.28B (+47.5%)
1.32B
1.32B – 1.32B
+3.0% YoY
1.39B
1.39B – 1.39B
+5.0% YoY
1.44B
1.44B – 1.44B
+4.1% YoY
EPS
0.12
est: 0.35 (-65.7%)
0.15
est: 0.46 (-67.3%)
0.31
est: 0.31 (+0.5%)
-0.07
est: 0.37 (-120.4%)
0.28
est: 0.45 (-37.8%)
0.57
est: 0.59 (-3.4%)
0.74
est: 0.79 (-6.3%)
0.59
est: 0.76 (-22.4%)
0.53
est: 0.61 (-13.1%)
0.47
est: 0.58 (-19.0%)
0.30
est: 0.48 (-37.5%)
0.35
0.35 – 0.35
-27.1% YoY
0.41
0.41 – 0.41
+17.1% YoY
0.45
0.45 – 0.45
+9.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B- 3/5 3/5 3/5 4/5 2/5 1/5 2/5
2026-05-08 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-05-07 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-05-06 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-04-30 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-04-29 B 3/5 3/5 3/5 4/5 2/5 2/5 2/5
2026-04-28 B 3/5 4/5 3/5 4/5 2/5 2/5 2/5
2026-04-27 B 3/5 4/5 3/5 4/5 1/5 2/5 2/5
2026-04-24 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-23 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-22 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-21 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-20 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-17 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5
2026-04-16 B 3/5 4/5 3/5 4/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.74B
OE per share TTM
1.41
Owner's Yield
10.24%
Maintenance CapEx ratio
11.55%
Maint CapEx / Avg PPE
0.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 27 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
191.3K
Shares Outstanding
1.24B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hainan Wu Vice President & Board Secretary male
Xiu Mei Jiang Accounting Supervisor
Youmeng Zhou Vice Chairman of the Board & President female
Zedong Yone Vice President & Chief Financial Officer male
Zhen Li Vice President male
Zhi Yang Vice President male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits