HUNAN TV & BROADCAST INTERMEDIARY CO., LTD. Financials Hunan TV & Broadcast Intermediary Co., Ltd.
Equities
000917
CNE000000YB4
Advertising & Marketing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.21 CNY | +6.52% |
|
+6.88% | +13.32% |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 7,343 | 7,768 | 8,803 | - |
| Enterprise Value (EV) 1 | 7,343 | 7,768 | 8,803 | 8,803 |
| P/E ratio | 34.5 x | 45.7 x | 31.1 x | 24.8 x |
| Yield | - | 0.36% | 0.16% | 0.32% |
| Capitalization / Revenue | - | 1.98 x | 2.01 x | 1.8 x |
| EV / Revenue | - | 1.98 x | 2.01 x | 1.8 x |
| EV / EBITDA | - | 11.8 x | 9.14 x | 8.2 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | 0.75 x | 0.82 x | 0.8 x |
| Nbr of stocks (in thousands) | 1,417,556 | 1,417,556 | 1,417,556 | - |
| Reference price 2 | 5.180 | 5.480 | 6.210 | 6.210 |
| Announcement Date | 4/27/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 3,920 | 4,387 | 4,894 |
| EBITDA 1 | - | 656.4 | 962.8 | 1,073 |
| EBIT 1 | - | 566.7 | 561.1 | 700.5 |
| Operating Margin | - | 14.46% | 12.79% | 14.31% |
| Earnings before Tax (EBT) 1 | - | 567.8 | 565.5 | 704.8 |
| Net income 1 | 208.3 | 175.6 | 286.6 | 354.8 |
| Net margin | - | 4.48% | 6.53% | 7.25% |
| EPS 2 | 0.1500 | 0.1200 | 0.2000 | 0.2500 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | 0.0200 | 0.0100 | 0.0200 |
| Announcement Date | 4/27/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 1.71% | 7.53% | 8.99% |
| ROA (Net income/ Total Assets) | - | - | 1.65% | 1.75% |
| Assets 1 | - | - | 17,372 | 20,275 |
| Book Value Per Share 2 | - | 7.270 | 7.580 | 7.790 |
| Cash Flow per Share 2 | - | 0.2000 | -0.1200 | 0.3700 |
| Capex 1 | - | 121 | 53.7 | - |
| Capex / Sales | - | 3.08% | 1.22% | - |
| Announcement Date | 4/27/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
6.21
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +13.32% | 1.22B | |
| +26.67% | 28.94B | |
| +11.21% | 18.84B | |
| +8.23% | 13.66B | |
| -2.02% | 12.07B | |
| +12.08% | 11.55B | |
| +19.78% | 5.05B | |
| +3.85% | 3.53B | |
| -15.15% | 3.63B | |
| +13.72% | 3.37B |
- Stock Market
- Equities
- 000917 Stock
- Financials Hunan TV & Broadcast Intermediary Co., Ltd.