XSHE002292
Market cap1.73bUSD
Jan 15, Last price
9.50CNY
1D
7.34%
1Q
52.00%
Jan 2017
-58.05%
IPO
66.89%
Name
Alpha Group
Chart & Performance
Profile
Alpha Group operates as an animation and entertainment company in China and internationally. It engages in the film and television broadcasting, and teaching rights businesses; design and production, and film businesses; and cultural performance and advertising media businesses, as well as information service business. The company also designs, develops, and manufactures various types of toys; develops and produces baby products, including durable goods, travel products, and other baby products; and develops and distributes games. In addition, it is involved in the management and franchising of indoor parks, theme curation and activities, outdoor theme parks, and other activities. The company was formerly known as Guangdong Alpha Animation and Culture Co., Ltd. and changed its name to Alpha Group in March 2016. Alpha Group was founded in 1993 and is headquartered in Guangzhou, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 2,738,759 3.09% | 2,656,755 0.47% | |||||||
Cost of revenue | 2,359,409 | 2,505,067 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 379,351 | 151,688 | |||||||
NOPBT Margin | 13.85% | 5.71% | |||||||
Operating Taxes | 10,303 | ||||||||
Tax Rate | 2.72% | ||||||||
NOPAT | 369,048 | 151,688 | |||||||
Net income | 93,643 | ||||||||
Dividends | (30,630) | ||||||||
Dividend yield | 0.22% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 748,789 | 1,027,989 | |||||||
Long-term debt | 361,915 | 508,196 | |||||||
Deferred revenue | 5,685 | ||||||||
Other long-term liabilities | 2,743 | 3,449 | |||||||
Net debt | (370,274) | (91,660) | |||||||
Cash flow | |||||||||
Cash from operating activities | 196,750 | 147,581 | |||||||
CAPEX | (44,158) | ||||||||
Cash from investing activities | 13,661 | 86,694 | |||||||
Cash from financing activities | (352,010) | ||||||||
FCF | 406,155 | 523,390 | |||||||
Balance | |||||||||
Cash | 585,980 | 831,236 | |||||||
Long term investments | 894,998 | 796,609 | |||||||
Excess cash | 1,344,040 | 1,495,007 | |||||||
Stockholders' equity | 747,805 | 1,726,278 | |||||||
Invested Capital | 3,533,992 | 3,104,909 | |||||||
ROIC | 11.12% | 4.70% | |||||||
ROCE | 8.86% | 3.30% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,560,710 | 1,478,700 | |||||||
Price | 8.74 87.55% | 4.66 -26.38% | |||||||
Market cap | 13,640,607 97.96% | 6,890,741 -21.70% | |||||||
EV | 13,290,503 | 6,828,519 | |||||||
EBITDA | 493,830 | 273,361 | |||||||
EV/EBITDA | 26.91 | 24.98 | |||||||
Interest | 45,419 | 57,820 | |||||||
Interest/NOPBT | 11.97% | 38.12% |