XNYSFENG
Market cap28mUSD
Dec 24, Last price
2.38USD
1D
0.85%
1Q
-17.93%
IPO
-68.75%
Name
Phoenix New Media Ltd
Chart & Performance
Profile
Phoenix New Media Limited provides content on an integrated Internet platform in the People's Republic of China. The company operates through two segments, Net Advertising Services and Paid Services. It offers content and services through PC channel, mobile channel, and telecom operators, as well as transmits content to TV viewers, primarily through Phoenix TV. The company, through its website, ifeng.com, provides various interest-based content verticals, such as news, finance, video, automobiles, technology, entertainment, military, real estate, fashion, and sport; and offers interactive services, including comments posting and user surveys. Its mobile channel consists of ifeng News, a news application that provides newsfeeds and other contents in the form of text, image, live streaming, and video; ifeng Video, a video application, which offers video news, live broadcasting, Phoenix TV programs content, etc.; i.ifeng.com mobile Internet website; and digital reading applications. In addition, Phoenix New Media Limited offers mobile newspaper, mobile video, and mobile game services, as well as wireless value-added services. The company was incorporated in 2007 and is headquartered in Beijing, the People's Republic of China. Phoenix New Media Limited is a subsidiary of Phoenix Satellite Television (B.V.I.) Holding Limited.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 692,020 -11.92% | 785,707 -23.74% | 1,030,331 -14.77% | |||||||
Cost of revenue | 817,717 | 977,142 | 1,366,426 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (125,697) | (191,435) | (336,095) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 12,976 | (6,037) | 20,581 | |||||||
Tax Rate | ||||||||||
NOPAT | (138,673) | (185,398) | (356,676) | |||||||
Net income | (102,496) -18.47% | (125,719) -53.96% | (273,066) -171.79% | |||||||
Dividends | (3,540) | |||||||||
Dividend yield | 33.85% | |||||||||
Proceeds from repurchase of equity | (655) | |||||||||
BB yield | 3.97% | |||||||||
Debt | ||||||||||
Debt current | 19,915 | 23,639 | 25,780 | |||||||
Long-term debt | 118,973 | 185,533 | 65,920 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 18,598 | 20,333 | 28,330 | |||||||
Net debt | (1,048,814) | (1,051,058) | (1,546,837) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (60,827) | (312,411) | (142,822) | |||||||
CAPEX | (9,717) | (33,958) | (16,833) | |||||||
Cash from investing activities | 487,844 | 228,699 | (42,653) | |||||||
Cash from financing activities | (655) | (3,540) | ||||||||
FCF | (153,074) | (231,628) | (314,952) | |||||||
Balance | ||||||||||
Cash | 1,086,172 | 1,145,537 | 1,498,008 | |||||||
Long term investments | 101,530 | 114,693 | 140,529 | |||||||
Excess cash | 1,153,101 | 1,220,945 | 1,587,020 | |||||||
Stockholders' equity | (476,257) | (371,598) | (239,859) | |||||||
Invested Capital | 1,727,922 | 1,578,215 | 1,290,418 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 12,130 | 12,132 | 12,132 | |||||||
Price | 1.36 -49.25% | 2.68 210.90% | 0.86 -28.17% | |||||||
Market cap | 16,497 -49.26% | 32,513 210.90% | 10,458 -28.17% | |||||||
EV | (1,093,706) | (1,072,767) | (1,574,607) | |||||||
EBITDA | (83,134) | (136,687) | (270,043) | |||||||
EV/EBITDA | 13.16 | 7.85 | 5.83 | |||||||
Interest | 31,411 | |||||||||
Interest/NOPBT |