XSHG600551
Market cap815mUSD
Dec 26, Last price
8.78CNY
1D
-0.68%
1Q
2.57%
Name
Time Publishing and Media Co Ltd
Chart & Performance
Profile
Time Publishing and Media Co., Ltd. publishes various books and periodicals in China. It is also involved in the print reproduction, media technology research and development, digital printing and publishing, and equity investment and other activities. The company is based in Hefei, China. Time Publishing and Media Co., Ltd. is a subsidiary of Anhui Publishing Group Co., Ltd.
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 | 8,642,710 13.03% | 7,646,081 -3.13% | 7,893,531 22.35% | |||||||
Cost of revenue | 7,922,766 | 7,061,312 | 7,348,498 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 719,944 | 584,769 | 545,032 | |||||||
NOPBT Margin | 8.33% | 7.65% | 6.90% | |||||||
Operating Taxes | (87,525) | 886 | 4,601 | |||||||
Tax Rate | 0.15% | 0.84% | ||||||||
NOPAT | 807,469 | 583,882 | 540,431 | |||||||
Net income | 555,087 61.21% | 344,321 -4.16% | 359,278 33.81% | |||||||
Dividends | (131,020) | (79,400) | (141,410) | |||||||
Dividend yield | 2.48% | 1.61% | 3.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 521,230 | 49,499 | 96,781 | |||||||
Long-term debt | 2,215 | 5,957 | 2,313 | |||||||
Deferred revenue | 76,760 | 78,611 | ||||||||
Other long-term liabilities | 89,530 | 11,300 | 15,000 | |||||||
Net debt | (4,316,980) | (3,212,049) | (2,700,969) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 326,540 | 621,548 | 333,653 | |||||||
CAPEX | (51,299) | |||||||||
Cash from investing activities | 221,356 | |||||||||
Cash from financing activities | 344,498 | |||||||||
FCF | 1,085,002 | 449,998 | 693,866 | |||||||
Balance | ||||||||||
Cash | 4,117,030 | 2,996,766 | 2,782,016 | |||||||
Long term investments | 723,396 | 270,738 | 18,047 | |||||||
Excess cash | 4,408,290 | 2,885,200 | 2,405,386 | |||||||
Stockholders' equity | 4,304,034 | 4,186,944 | 3,946,909 | |||||||
Invested Capital | 2,060,262 | 2,534,842 | 2,806,900 | |||||||
ROIC | 35.14% | 21.86% | 20.60% | |||||||
ROCE | 11.31% | 10.79% | 10.46% | |||||||
EV | ||||||||||
Common stock shares outstanding | 484,325 | 484,325 | 484,325 | |||||||
Price | 10.89 6.97% | 10.18 27.73% | 7.97 8.29% | |||||||
Market cap | 5,274,301 6.97% | 4,930,430 27.73% | 3,860,072 8.29% | |||||||
EV | 1,014,273 | 1,786,313 | 1,230,419 | |||||||
EBITDA | 789,728 | 658,814 | 622,390 | |||||||
EV/EBITDA | 1.28 | 2.71 | 1.98 | |||||||
Interest | 15,666 | 5,485 | 5,353 | |||||||
Interest/NOPBT | 2.18% | 0.94% | 0.98% |