Valuation Chinese Universe Publishing and Media Group Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2025-07-08			5-day change	1st Jan Change
10.18 ^CNY	+0.49%		-0.39%	-18.88%

Apr. 29	Chinese Universe Publishing Q1 Net Profit Down 37.1% Y/Y	RE
Apr. 29	Chinese Universe Publishing and Media Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	13,673	16,749	12,968	17,860	17,578	13,921	-	-
Change	-	22.5%	-22.57%	37.72%	-1.58%	-20.8%	-	-
Enterprise Value (EV) ¹	3,769	5,530	3,317	9,218	9,680	-306.4	-1,206	13,921
Change	-	46.7%	-40.01%	177.9%	5.01%	-103.17%	-293.61%	1,254.21%
P/E ratio	7.59x	8.19x	6.74x	9.09x	23.7x	7.14x	8.92x	12.1x
PBR	0.9x	1.02x	0.74x	0.97x	0.99x	0.78x	0.74x	0.75x
PEG	-	0.6x	-1.13x	4.3x	-0.4x	0x	-0.4x	-0.5x
Capitalization / Revenue	1.32x	1.56x	1.27x	1.77x	1.89x	1.14x	1.38x	1.52x
EV / Revenue	0.36x	0.52x	0.32x	0.91x	1.04x	-0.03x	-0.12x	1.52x
EV / EBITDA	1.63x	2.11x	1.45x	4.52x	6.49x	-0.13x	-0.47x	-
EV / EBIT	1.82x	2.32x	1.62x	5.13x	7.84x	-0.15x	-0.67x	10x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.55	0.68	0.75	0.78	0.4	0.7663	0.7225	-
Rate of return	5.45%	5.5%	7.84%	5.92%	3.19%	7.53%	7.1%	-
EPS ²	1.33	1.51	1.42	1.45	0.53	1.426	1.142	0.84
Distribution rate	41.4%	45%	52.8%	53.8%	75.5%	53.7%	63.3%	-
Net sales ¹	10,340	10,715	10,236	10,084	9,304	12,229	10,105	9,135
EBITDA ¹	2,306	2,623	2,289	2,041	1,493	2,275	2,589	-
EBIT ¹	2,072	2,386	2,052	1,797	1,234	2,020	1,787	1,387
Net income ¹	1,806	2,043	1,930	1,967	744.4	1,310	1,574	1,173
Net Debt ¹	-9,903	-11,219	-9,651	-8,641	-7,898	-14,228	-15,127	-
Reference price ²	10.09	12.36	9.57	13.18	12.55	10.18	10.18	10.18
Nbr of stocks (in thousands)	1,355,064	1,355,064	1,355,064	1,355,064	1,400,647	1,367,505	-	-
Announcement Date	3/30/21	4/14/22	4/18/23	4/18/24	4/18/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINESE UNIVERSE PUBLISHING AND MEDIA GROUP CO., LTD.	7.1x	-0.03x	-0.16x	7.56%	1.93B
SPRINGER NATURE AG & CO. KGAA	15x	2.71x	7.16x	4.25%	4.55B
SHANDONG PUBLISHING&MEDIA CO.,LTD	12.12x	-	-	5.96%	2.73B
COL GROUP CO.,LTD.	623.75x	-	-	-	2.53B
ZHEJIANG PUBLISHING & MEDIA CO., LTD.	15.75x	-	-	-	2.49B
LOUIS HACHETTE GROUP S.A.	20.71x	0.48x	3.58x	3.46%	2.02B
CENTRAL CHINA LAND MEDIA CO.,LTD	9.9x	-	-	-	1.89B
ANHUI XINHUA MEDIA CO., LTD.	15.16x	-	-	-	1.86B
Average	89.93x	1.06x	3.52x	5.31%	2.5B
Weighted average by Cap.	91.15x	1.56x	4.65x	5.09%