XSHG601949
Market cap1.99bUSD
Dec 24, Last price
7.63CNY
1D
-0.91%
1Q
24.27%
IPO
44.23%
Name
China Publishing & Media Holdings Co Ltd
Chart & Performance
Profile
China Publishing & Media Holdings Co., Ltd. publishes books and audio-visuals, electronic, and online publications in China. It is also involved in the paper and digital publishing, printing and copying, and copyright trading activities. In addition, the company offers information services. China Publishing & Media Holdings Co., Ltd. was founded in 2011 and is based in Beijing, 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 | 6,297,956 2.55% | 6,141,249 -2.59% | 6,304,337 5.80% | |||||||
Cost of revenue | 5,441,053 | 4,877,601 | 4,989,730 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 856,904 | 1,263,648 | 1,314,608 | |||||||
NOPBT Margin | 13.61% | 20.58% | 20.85% | |||||||
Operating Taxes | (98,171) | 52,264 | 41,481 | |||||||
Tax Rate | 4.14% | 3.16% | ||||||||
NOPAT | 955,074 | 1,211,384 | 1,273,127 | |||||||
Net income | 967,071 48.67% | 650,485 -16.70% | 780,897 5.39% | |||||||
Dividends | (196,830) | (235,102) | (222,648) | |||||||
Dividend yield | 1.31% | 2.59% | 2.09% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 23,003 | 417,287 | 344,921 | |||||||
Long-term debt | 99,175 | 99,776 | 416,908 | |||||||
Deferred revenue | 621,599 | 714,746 | 735,772 | |||||||
Other long-term liabilities | 948,723 | 336,546 | 378,976 | |||||||
Net debt | (8,366,615) | (3,834,958) | (5,297,942) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 856,513 | 1,177,988 | 1,061,977 | |||||||
CAPEX | (46,266) | |||||||||
Cash from investing activities | 1,127,456 | |||||||||
Cash from financing activities | (200,386) | |||||||||
FCF | 1,656,289 | 1,417,926 | 1,066,795 | |||||||
Balance | ||||||||||
Cash | 5,852,676 | 4,352,022 | 6,059,771 | |||||||
Long term investments | 2,636,117 | |||||||||
Excess cash | 8,173,895 | 4,044,959 | 5,744,554 | |||||||
Stockholders' equity | 8,799,321 | 7,959,664 | 7,646,288 | |||||||
Invested Capital | 3,179,281 | 6,583,544 | 4,830,901 | |||||||
ROIC | 19.57% | 21.23% | 25.84% | |||||||
ROCE | 7.46% | 11.87% | 12.42% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,859,751 | 1,822,500 | 1,822,500 | |||||||
Price | 8.08 61.92% | 4.99 -14.55% | 5.84 3.36% | |||||||
Market cap | 15,026,792 65.23% | 9,094,275 -14.55% | 10,643,400 3.36% | |||||||
EV | 7,722,090 | 6,573,787 | 6,793,587 | |||||||
EBITDA | 1,069,526 | 1,454,771 | 1,509,256 | |||||||
EV/EBITDA | 7.22 | 4.52 | 4.50 | |||||||
Interest | 17,078 | 11,000 | 14,001 | |||||||
Interest/NOPBT | 1.99% | 0.87% | 1.07% |