Loading...
XSHE300413
Market cap7.70bUSD
Dec 25, Last price  
28.17CNY
1D
0.42%
1Q
41.72%
Jan 2017
24.02%
IPO
98.47%
Name

Mango Excellent Media Co Ltd

Chart & Performance

D1W1MN
XSHE:300413 chart
P/E
15.61
P/S
3.80
EPS
1.80
Div Yield, %
0.44%
Shrs. gr., 5y
3.15%
Rev. gr., 5y
8.65%
Revenues
14.63b
+6.74%
2,453,992,4612,855,104,9003,149,875,2012,738,011,4042,797,607,2213,219,279,1252,983,760,6589,660,661,41312,500,664,23214,005,534,95515,355,863,48213,704,339,71214,628,016,301
Net income
3.56b
+90.73%
108,058,344141,327,019184,876,356154,111,44295,095,88166,528,08172,537,442865,568,5321,156,285,2531,982,159,4762,114,090,1711,864,245,4323,555,705,558
CFO
1.08b
+96.46%
60,041,253207,469,266245,138,445106,808,8960000292,866,711580,970,353561,800,882551,646,8971,083,773,256
Dividend
Jul 10, 20240.18 CNY/sh
Earnings
May 30, 2025

Profile

Mango Excellent Media Co., Ltd. operates in the internet new media industry. The company operates through Mango TV Internet Video Business, New Media Interactive Entertainment Content Production, Content e-Business, and Others segments. It operates Mango TV, an internet video platform. The company also engages in membership, advertising, IPTV, OTT, films, and TV dramas, Variety shows, artist agency, music operation copyright operation, IP derivative development; and live entertainment; content e-commerce platform activities. The company was founded in 2005 and is headquartered in Changsha, China. Mango Excellent Media Co., Ltd. is a subsidiary of Mango Media Co., Ltd.
URL
https://www.mgtv.com
IPO date
Jan 21, 2015
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
14,628,016
6.74%
13,704,340
-10.76%
15,355,863
9.64%
Cost of revenue
12,462,281
11,599,124
12,811,370
Unusual Expense (Income)
NOPBT
2,165,735
2,105,215
2,544,493
NOPBT Margin
14.81%
15.36%
16.57%
Operating Taxes
(1,620,770)
120
4
Tax Rate
0.01%
0.00%
NOPAT
3,786,505
2,105,095
2,544,489
Net income
3,555,706
90.73%
1,864,245
-11.82%
2,114,090
6.66%
Dividends
(243,194)
(231,449)
Dividend yield
0.52%
0.22%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
97,162
1,109,116
82,885
Long-term debt
303,618
263,030
339,287
Deferred revenue
43,208
42,776
45,518
Other long-term liabilities
3,156
9,039
13,816
Net debt
(12,491,162)
(11,009,543)
(9,962,292)
Cash flow
Cash from operating activities
1,083,773
551,647
561,801
CAPEX
(150,261)
Cash from investing activities
756,445
653,683
Cash from financing activities
(318,315)
1,545,160
4,227,025
FCF
3,855,064
2,060,284
2,336,658
Balance
Cash
12,934,208
12,381,689
10,384,465
Long term investments
(42,266)
Excess cash
12,160,541
11,696,472
9,616,672
Stockholders' equity
12,687,272
9,310,182
7,759,042
Invested Capital
9,498,431
10,585,011
9,426,510
ROIC
37.71%
21.04%
32.78%
ROCE
10.00%
10.58%
14.81%
EV
Common stock shares outstanding
1,871,424
1,870,721
1,806,915
Price
25.20
-16.06%
30.02
-47.54%
57.22
-21.08%
Market cap
47,159,884
-16.02%
56,159,039
-45.68%
103,391,658
-19.90%
EV
34,668,722
45,149,496
93,460,129
EBITDA
7,449,476
7,220,663
7,431,003
EV/EBITDA
4.65
6.25
12.58
Interest
23,069
19,951
8,450
Interest/NOPBT
1.07%
0.95%
0.33%