XHKG9958
Market cap5mUSD
Dec 23, Last price
0.14HKD
1D
0.00%
1Q
-90.93%
IPO
-90.93%
Name
Litian Pictures Holdings Ltd
Chart & Performance
Profile
Litian Pictures Holdings Limited, a drama series distribution company, develops, markets, and distributes films and television (TV) dramas in the People's Republic of China. The company operates through three segments: Self-Produced Drama Series, Outright-Purchased Drama Series, and Others. It engages in licensing the broadcasting rights of self-produced and outright-purchased drama series; selling drama series script copyrights; acting as a distribution agent of the broadcasting rights of TV series; and investing and acting as a non-executive producer. The company also distributes and licenses broadcasting rights of drama series under co-financing arrangements. It serves TV channels, including satellite and terrestrial TV channels, as well as online media platforms. Litian Pictures Holdings Limited was founded in 2013 and is headquartered in Beijing, China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
Income | |||||||
Revenues | 113,445 390.66% | 23,121 -92.42% | 304,958 -33.02% | ||||
Cost of revenue | 191,979 | 238,411 | 382,498 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (78,534) | (215,290) | (77,540) | ||||
NOPBT Margin | |||||||
Operating Taxes | 11,938 | 24,706 | 24,167 | ||||
Tax Rate | |||||||
NOPAT | (90,472) | (239,996) | (101,707) | ||||
Net income | (155,458) -47.42% | (295,658) 293.57% | (75,123) -207.20% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | |||||||
BB yield | |||||||
Debt | |||||||
Debt current | 162,146 | 214,542 | 129,753 | ||||
Long-term debt | 7,575 | 7,212 | 9,936 | ||||
Deferred revenue | |||||||
Other long-term liabilities | |||||||
Net debt | 165,218 | 210,532 | 98,784 | ||||
Cash flow | |||||||
Cash from operating activities | 64,062 | (76,415) | (133,268) | ||||
CAPEX | (211) | (953) | (4,139) | ||||
Cash from investing activities | (180) | (243) | (3,214) | ||||
Cash from financing activities | (71,024) | 43,688 | 43,193 | ||||
FCF | 92,033 | (86,806) | (198,162) | ||||
Balance | |||||||
Cash | 4,503 | 10,002 | 38,185 | ||||
Long term investments | 1,220 | 2,720 | |||||
Excess cash | 10,066 | 25,657 | |||||
Stockholders' equity | (286,115) | 26,491 | 317,362 | ||||
Invested Capital | 484,109 | 389,227 | 580,655 | ||||
ROIC | |||||||
ROCE | |||||||
EV | |||||||
Common stock shares outstanding | 300,000 | 300,000 | 300,000 | ||||
Price | |||||||
Market cap | |||||||
EV | |||||||
EBITDA | (74,317) | (211,178) | (75,286) | ||||
EV/EBITDA | |||||||
Interest | 18,683 | 20,960 | 4,713 | ||||
Interest/NOPBT |