BEIJING YUANLONG YATO CULTURE DISSEMINATION CO.,LTD. Financials Beijing Yuanlong Yato Culture Dissemination Co.,Ltd.
Equities
002878
CNE100002Q74
Advertising & Marketing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.99 CNY | +0.79% |
|
+1.52% | -24.83% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,799 | 4,478 | 4,362 | 3,468 | 4,153 | 3,651 | - |
| Enterprise Value (EV) 1 | 3,799 | 4,478 | 4,362 | 3,468 | 4,153 | 3,651 | 3,651 |
| P/E ratio | 33.3 x | 27.4 x | 37.2 x | 20.7 x | 169 x | 15.5 x | 10.6 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.42 x | 2.25 x | 1.91 x | 1.05 x | 1.54 x | 0.93 x | 0.77 x |
| EV / Revenue | 2.42 x | 2.25 x | 1.91 x | 1.05 x | 1.54 x | 0.93 x | 0.77 x |
| EV / EBITDA | 23.5 x | 20.7 x | - | 17.6 x | 121 x | 12.7 x | 8.86 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 5.54 x | 5.49 x | 4.98 x | 3.41 x | 2.7 x | 2.33 x | 1.91 x |
| Nbr of stocks (in thousands) | 217,790 | 217,790 | 221,414 | 223,171 | 223,171 | 260,988 | - |
| Reference price 2 | 17.44 | 20.56 | 19.70 | 15.54 | 18.61 | 13.99 | 13.99 |
| Announcement Date | 2/26/20 | 4/5/21 | 4/21/22 | 4/19/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,572 | 1,990 | 2,286 | 3,290 | 2,692 | 3,930 | 4,747 |
| EBITDA 1 | 161.5 | 216.3 | - | 196.6 | 34.39 | 287.7 | 412 |
| EBIT 1 | 147.6 | 208.9 | 158 | 186.8 | 23.25 | 258.7 | 379.6 |
| Operating Margin | 9.39% | 10.5% | 6.91% | 5.68% | 0.86% | 6.58% | 8% |
| Earnings before Tax (EBT) 1 | 147.4 | 207 | 156.8 | 185.3 | 21.84 | 258.7 | 379.6 |
| Net income 1 | 114.9 | 163.1 | 115.6 | 167.4 | 23.66 | 201.4 | 295.6 |
| Net margin | 7.31% | 8.2% | 5.06% | 5.09% | 0.88% | 5.13% | 6.23% |
| EPS 2 | 0.5235 | 0.7500 | 0.5300 | 0.7500 | 0.1100 | 0.9000 | 1.320 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/26/20 | 4/5/21 | 4/21/22 | 4/19/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 17.8% | 21.6% | 13.7% | 17.8% | 2.45% | 16.3% | 19.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 3.150 | 3.750 | 3.960 | 4.550 | 6.900 | 6.000 | 7.320 |
| Cash Flow per Share 2 | 0.4200 | 0.6700 | 0.5500 | 0.5700 | 0.0200 | 0.1100 | 1.630 |
| Capex 1 | 5.69 | 8.82 | - | 16.3 | 55.6 | 3.89 | 4.06 |
| Capex / Sales | 0.36% | 0.44% | - | 0.5% | 2.07% | 0.1% | 0.09% |
| Announcement Date | 2/26/20 | 4/5/21 | 4/21/22 | 4/19/23 | 4/18/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
13.99
CNY
Average target price
17.82
CNY
Spread / Average Target
+27.38%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -24.83% | 505M | |
| +11.11% | 94.22M |
- Stock Market
- Equities
- 002878 Stock
- Financials Beijing Yuanlong Yato Culture Dissemination Co.,Ltd.