XSHE002502
Market cap80mUSD
Jul 24, Last price
0.64CNY
Name
Dinglong Culture Co Ltd
Chart & Performance
Profile
Dinglong Culture Co., Ltd. engages in the television and film businesses in the People's Republic of China and internationally. It invests in, shoots, produces, and distributes film and television dramas. The company is also involved in the titanium ore business, including mining, washing, and sale of ilmenite ore; research, development, and operation of mobile online games; and commodity trading business. In addition, it researches, develops, manufactures, and sells toy products, such as plastic toys, smart toys, model toys, animation toys, and other toys. The company was formerly known as Huawei Culture Co.,Ltd. and changed its name to Dinglong Culture Co., Ltd. in July 2019. Dinglong Culture Co., Ltd. was founded in 1997 and is based in Guangzhou, the People's Republic of China.
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 | 611,338 70.77% | 357,992 -45.25% | 653,869 47.06% | |||||||
Cost of revenue | 490,783 | 382,856 | 567,264 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 120,555 | (24,864) | 86,605 | |||||||
NOPBT Margin | 19.72% | 13.24% | ||||||||
Operating Taxes | 10,115 | |||||||||
Tax Rate | ||||||||||
NOPAT | 120,555 | (34,979) | 86,605 | |||||||
Net income | 17,398 -48.14% | |||||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 46,261 | 47,872 | 9,425 | |||||||
Long-term debt | 23,553 | 43,593 | 61,313 | |||||||
Deferred revenue | 1 | 41,488 | ||||||||
Other long-term liabilities | 29 | 216 | (41,488) | |||||||
Net debt | 20,966 | (18,918) | (297,887) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 16,992 | |||||||||
CAPEX | ||||||||||
Cash from investing activities | ||||||||||
Cash from financing activities | 19,776 | 66,518 | ||||||||
FCF | 129,174 | 8,353 | (269,765) | |||||||
Balance | ||||||||||
Cash | 38,181 | 85,397 | 174,218 | |||||||
Long term investments | 10,667 | 24,986 | 194,408 | |||||||
Excess cash | 18,281 | 92,483 | 335,932 | |||||||
Stockholders' equity | 1,583,540 | 1,577,727 | 1,594,133 | |||||||
Invested Capital | 1,724,185 | 1,728,644 | 1,716,175 | |||||||
ROIC | 6.98% | 5.88% | ||||||||
ROCE | 6.09% | 3.78% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 862,856 | 857,995 | 857,995 | |||||||
Price | 2.50 -26.69% | 3.41 -21.61% | 4.35 56.47% | |||||||
Market cap | 2,157,139 -26.27% | 2,925,762 -21.61% | 3,732,277 56.47% | |||||||
EV | 2,939,861 | 3,604,099 | 4,156,304 | |||||||
EBITDA | 159,891 | 11,930 | 106,527 | |||||||
EV/EBITDA | 18.39 | 302.11 | 39.02 | |||||||
Interest | 5,156 | 5,771 | 2,505 | |||||||
Interest/NOPBT | 4.28% | 2.89% |