Loading...
XSHG601929
Market cap909mUSD
Dec 24, Last price  
1.93CNY
1D
-0.52%
1Q
50.78%
Jan 2017
-53.94%
IPO
-67.81%
Name

JiShi Media Co Ltd

Chart & Performance

D1W1MN
XSHG:601929 chart
P/E
—
P/S
4.15
EPS
—
Div Yield, %
3.25%
Shrs. gr., 5y
1.20%
Rev. gr., 5y
-4.48%
Revenues
1.60b
-11.77%
550,283,030845,673,2331,196,210,5241,514,822,6861,763,603,5291,921,271,4112,049,804,1162,175,808,9392,214,702,4282,047,177,7862,012,031,5251,927,661,6321,971,042,7812,079,765,1561,812,997,0581,599,556,922
Net income
-693m
28,604,144135,427,566271,550,108363,893,351383,499,751402,104,092409,789,183411,345,068372,905,694375,415,934304,467,778100,376,64564,820,83026,550,1030-692,945,904
CFO
450m
-34.30%
77,057,522616,021,492593,238,596836,313,779700,507,9181,080,708,519985,294,1141,038,702,2761,062,939,685713,209,469719,541,541606,000,568710,647,084912,655,869685,096,812450,112,795
Dividend
Jul 16, 20210.0021 CNY/sh
Earnings
May 07, 2025

Profile

JiShi Media Co., Ltd. engages in the radio and television (TV) business in China. The company offers radio and television transmission services, such as live channels, digital broadcasting, consulting, and program guide services; and digital TV value-added services, including paid channels, HD live channels, and interactive on-demand services, as well as interactive application services, such as online trading, TV lottery, TV communication, and family entertainment services. It also provides broadband two-way interactive services. The company is headquartered in Changchun, China.
URL
http://www.jishimedia.com/
IPO date
Feb 23, 2012
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
1,599,557
-11.77%
1,812,997
-12.83%
2,079,765
5.52%
Cost of revenue
1,762,669
1,837,248
1,786,736
Unusual Expense (Income)
NOPBT
(163,112)
(24,251)
293,029
NOPBT Margin
14.09%
Operating Taxes
(1,678)
1,094
Tax Rate
NOPAT
(161,434)
(25,346)
293,029
Net income
(692,946)
 
26,550
-59.04%
Dividends
(215,615)
(6,533)
Dividend yield
3.59%
0.09%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
268,464
1,702,526
2,064,802
Long-term debt
4,583,887
3,267,772
3,556,306
Deferred revenue
201,031
230,935
254,871
Other long-term liabilities
4,553
2
1
Net debt
3,414,929
2,980,336
2,227,902
Cash flow
Cash from operating activities
450,113
685,097
912,656
CAPEX
(427,635)
Cash from investing activities
(427,585)
Cash from financing activities
140,944
540,110
FCF
229,157
216,720
(266,623)
Balance
Cash
577,106
389,925
1,157,895
Long term investments
860,316
1,600,038
2,235,312
Excess cash
1,357,445
1,899,312
3,289,218
Stockholders' equity
3,796,179
5,829,869
6,132,639
Invested Capital
10,191,862
10,209,262
9,496,588
ROIC
4.05%
ROCE
2.29%
EV
Common stock shares outstanding
3,301,314
3,253,968
3,111,177
Price
1.82
-6.19%
1.94
-13.78%
2.25
12.50%
Market cap
6,008,392
-4.82%
6,312,698
-9.82%
7,000,147
12.50%
EV
9,474,607
9,347,299
9,285,784
EBITDA
662,943
686,830
973,642
EV/EBITDA
14.29
13.61
9.54
Interest
174,883
125,969
80,615
Interest/NOPBT
27.51%