QINGDAO CITYMEDIA CO,. LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.53 CNY | -2.21% |
|
-2.33% | -0.26% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,718 | 4,985 | 5,273 | 4,671 | 4,975 | 4,975 | - |
| Enterprise Value (EV) 1 | 4,718 | 4,985 | 5,273 | 4,671 | 4,988 | 4,975 | 4,975 |
| P/E ratio | 13.6 x | 13.3 x | 18.8 x | 13.9 x | 12.2 x | 12 x | 10.5 x |
| Yield | - | 2.82% | - | - | - | - | - |
| Capitalization / Revenue | 2.17 x | 2.15 x | - | 1.83 x | 1.85 x | 1.59 x | 1.44 x |
| EV / Revenue | 2.17 x | 2.15 x | - | 1.83 x | 1.85 x | 1.59 x | 1.44 x |
| EV / EBITDA | 10,854,055 x | 10,813,546 x | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | 1.84 x | 1.79 x | - | 1.58 x | 1.55 x | 1.52 x | 1.36 x |
| Nbr of stocks (in thousands) | 702,096 | 702,096 | 702,096 | 660,708 | 660,708 | 660,708 | - |
| Reference price 2 | 6.720 | 7.100 | 7.510 | 7.070 | 7.530 | 7.530 | 7.530 |
| Announcement Date | 4/16/19 | 4/28/20 | 4/25/22 | 4/28/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,170 | 2,314 | - | 2,554 | 2,692 | 3,121 | 3,446 |
| EBITDA | 434.7 | 461 | - | - | - | - | - |
| EBIT 1 | 350.8 | 373.4 | - | 307.7 | 349.4 | 392 | 451 |
| Operating Margin | 16.17% | 16.13% | - | 12.05% | 12.98% | 12.56% | 13.09% |
| Earnings before Tax (EBT) 1 | 351.5 | 373.8 | - | 336.2 | 351 | 423 | 482 |
| Net income 1 | 348 | 374.5 | 278.5 | 335.9 | 407.8 | 422 | 482 |
| Net margin | 16.04% | 16.18% | - | 13.15% | 15.15% | 13.52% | 13.99% |
| EPS 2 | 0.4957 | 0.5335 | 0.4000 | 0.5100 | 0.6200 | 0.6300 | 0.7200 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | 0.2000 | - | - | - | - | - |
| Announcement Date | 4/16/19 | 4/28/20 | 4/25/22 | 4/28/23 | 4/26/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 14.3% | 14.1% | - | 11.9% | 13.1% | 12.7% | 13% |
| ROA (Net income/ Total Assets) | - | 9.56% | - | - | - | - | - |
| Assets 1 | - | 3,919 | - | - | - | - | - |
| Book Value Per Share 2 | 3.650 | 3.970 | - | 4.470 | 4.880 | 4.940 | 5.530 |
| Cash Flow per Share 2 | 0.4700 | 0.3900 | - | 0.5000 | 0.5300 | 0.8200 | 0.8500 |
| Capex 1 | 219 | 92.8 | - | 16.2 | 19.2 | 40 | 103 |
| Capex / Sales | 10.1% | 4.01% | - | 0.64% | 0.71% | 1.28% | 2.99% |
| Announcement Date | 4/16/19 | 4/28/20 | 4/25/22 | 4/28/23 | 4/26/24 | - | - |
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
7.53
Average target price
-
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.26% | 704M | |
| +18.44% | 3.35B | |
| +17.91% | 2.99B | |
| +16.88% | 2.66B | |
| -8.96% | 2.47B | |
| -10.61% | 2.35B | |
| +4.46% | 2B | |
| -13.12% | 1.89B | |
| +3.19% | 1.43B | |
| -27.78% | 1.07B |
- Stock Market
- Equities
- 600229 Stock
- Financials Qingdao Citymedia Co,. Ltd.