XSHG603999
Market cap454mUSD
Jan 09, Last price
5.78CNY
1D
0.52%
1Q
8.24%
Jan 2017
-60.57%
IPO
-10.39%
Name
DuZhe Publishing&Media Co Ltd
Chart & Performance
Profile
DuZhe Publish&Media Co.,Ltd engages in the designing, production, and distributing advertisements. It also offers electronic reading equipment; travel, conference, and creative services; handicrafts; and investment management services. In addition, the company is involved in the planning, organization, and promotion of corporate image and corporate culture activities; production and selling of packaging materials; selling of health products; selling of medical devices and other related products; production, wholesaling, and retailing of stationery; and production of animated products. Additionally, it engages in the audiovisual publishing; news and publishing; and book publishing. The company was founded in 2009 and is headquartered in Lanzhou, China. DuZhe Publish&Media Co.,Ltd operates as a subsidiary of Reader Publishing Group Co., Ltd.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 1,294,615 0.24% | 1,291,467 5.67% | |||||||
Cost of revenue | 1,138,343 | 1,176,143 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 156,273 | 115,325 | |||||||
NOPBT Margin | 12.07% | 8.93% | |||||||
Operating Taxes | (19,740) | 297 | |||||||
Tax Rate | 0.26% | ||||||||
NOPAT | 176,013 | 115,028 | |||||||
Net income | 98,168 14.28% | 85,904 1.00% | |||||||
Dividends | (25,920) | (26,425) | |||||||
Dividend yield | 0.65% | 0.78% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 3,629 | ||||||||
Long-term debt | 10,196 | 8,193 | |||||||
Deferred revenue | 97,253 | 92,268 | |||||||
Other long-term liabilities | (239) | ||||||||
Net debt | (1,770,270) | (1,361,675) | |||||||
Cash flow | |||||||||
Cash from operating activities | 203,615 | 98,168 | |||||||
CAPEX | (5,168) | ||||||||
Cash from investing activities | (432,853) | 145,736 | |||||||
Cash from financing activities | (20,279) | ||||||||
FCF | 295,659 | 128,424 | |||||||
Balance | |||||||||
Cash | 1,264,732 | 1,081,937 | |||||||
Long term investments | 515,734 | 291,559 | |||||||
Excess cash | 1,715,735 | 1,308,923 | |||||||
Stockholders' equity | 1,739,233 | 1,652,504 | |||||||
Invested Capital | 364,850 | 676,551 | |||||||
ROIC | 33.80% | 17.44% | |||||||
ROCE | 7.51% | 5.81% | |||||||
EV | |||||||||
Common stock shares outstanding | 577,461 | 576,000 | |||||||
Price | 6.87 16.84% | 5.88 7.30% | |||||||
Market cap | 3,967,159 17.13% | 3,386,880 7.30% | |||||||
EV | 2,221,974 | 2,052,906 | |||||||
EBITDA | 178,456 | 139,083 | |||||||
EV/EBITDA | 12.45 | 14.76 | |||||||
Interest | 125 | 680 | |||||||
Interest/NOPBT | 0.08% | 0.59% |