Loading...
XSHE002712
Market cap355mUSD
Jan 10, Last price  
4.81CNY
1D
-5.50%
1Q
17.03%
Jan 2017
-71.08%
IPO
-37.73%
Name

Simei Media Co Ltd

Chart & Performance

D1W1MN
XSHE:002712 chart
P/E
—
P/S
0.47
EPS
—
Div Yield, %
0.63%
Shrs. gr., 5y
-2.98%
Rev. gr., 5y
1.02%
Revenues
5.56b
+32.80%
800,120,6541,056,628,6491,362,546,0831,443,974,2231,638,485,0952,150,761,3182,493,726,2933,821,738,7064,187,168,2505,282,529,0622,997,003,8203,960,546,2744,450,594,9714,185,681,2845,558,547,076
Net income
-134m
41,095,10870,233,56389,570,56894,520,50284,088,32470,819,28688,334,018141,554,051231,088,68131,521,76546,430,471059,339,5450-134,272,035
CFO
0k
093,474,843124,891,45869,229,15631,723,1570311,249,437391,070,2250234,599,779650,509,7480109,532,00700
Dividend
Jun 20, 20190.008273 CNY/sh
Earnings
Apr 22, 2025

Profile

Simei Media Co., Ltd. operates as an advertising company in China. It offers brand management, creative advertising, entertainment content, digital interaction, full-borne media planning and buying, public relations promotion, and effectiveness measurement services. The company was founded in 2000 and is based in Hangzhou, China.
URL
http://www.simei.cc/
IPO date
Jan 23, 2014
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
5,558,547
32.80%
4,185,681
-5.95%
Cost of revenue
5,436,270
4,125,747
Unusual Expense (Income)
NOPBT
122,277
59,935
NOPBT Margin
2.20%
1.43%
Operating Taxes
11,291
32,389
Tax Rate
9.23%
54.04%
NOPAT
110,986
27,546
Net income
(134,272)
 
Dividends
(16,465)
Dividend yield
0.53%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
548,546
296,572
Long-term debt
100,046
143,131
Deferred revenue
1,473
1,610
Other long-term liabilities
2
Net debt
230,675
(67,034)
Cash flow
Cash from operating activities
CAPEX
(2,884)
Cash from investing activities
97,820
Cash from financing activities
180,625
FCF
(162,930)
(322,194)
Balance
Cash
350,493
471,953
Long term investments
67,424
34,784
Excess cash
139,990
297,453
Stockholders' equity
(145,211)
697,870
Invested Capital
2,211,815
1,660,881
ROIC
5.73%
1.61%
ROCE
5.86%
3.06%
EV
Common stock shares outstanding
541,860
541,860
Price
5.68
14.06%
4.98
-1.19%
Market cap
3,077,764
14.06%
2,698,462
-1.19%
EV
3,358,331
2,677,424
EBITDA
154,276
96,552
EV/EBITDA
21.77
27.73
Interest
23,827
15,378
Interest/NOPBT
19.49%
25.66%