Stock 1917 DOUMOB
Add to a list
To use this feature you must be a member
Log inSign up

Financials Doumob

Equities

1917

KYG2819C1033

Advertising & Marketing

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:16 2024-05-02 am EDT 		5-day change 1st Jan Change
0.067 HKD -4.29% Intraday chart for Doumob -4.29% -26.37%
Mar. 28 Doumob Announces Board Changes, Effective March 29, 2024 CI
Mar. 28 Doumob Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022
Capitalization 1 400.8 255.5 206.1 113.8
Enterprise Value (EV) 1 233.4 137.5 145.8 71.39
P/E ratio 36.1 x -3.45 x -1.87 x -2.06 x
Yield - - - -
Capitalization / Revenue 2.12 x 2.83 x 2.27 x 2.22 x
EV / Revenue 1.23 x 1.52 x 1.6 x 1.39 x
EV / EBITDA 10.4 x -2.17 x -1.67 x -2.22 x
EV / FCF -26.2 x 33.3 x -6.44 x -9.07 x
FCF Yield -3.82% 3% -15.5% -11%
Price to Book 1.34 x 1.15 x 1.74 x 1.76 x
Nbr of stocks (in thousands) 2,300,000 2,300,000 2,300,000 2,300,000
Reference price 2 0.1743 0.1111 0.0896 0.0495
Announcement Date 4/27/20 4/27/21 4/25/22 4/25/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 222.9 352.6 189.4 90.25 91 51.28
EBITDA 1 32.56 61.51 22.44 -63.34 -87.4 -32.13
EBIT 1 32.14 57.78 11.42 -78.94 -101.5 -37.2
Operating Margin 14.42% 16.39% 6.03% -87.47% -111.49% -72.53%
Earnings before Tax (EBT) 1 34.41 42.87 10.6 -76.32 -107.6 -53.47
Net income 1 34.76 43.22 10.92 -73.75 -108.9 -54.28
Net margin 15.59% 12.26% 5.76% -81.72% -119.71% -105.86%
EPS - 0.0206 0.004828 -0.0322 -0.0480 -0.0240
Free Cash Flow 1 -1.133 -0.4432 -8.921 4.122 -22.65 -7.87
FCF margin -0.51% -0.13% -4.71% 4.57% -24.89% -15.35%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 2/27/19 4/29/19 4/27/20 4/27/21 4/25/22 4/25/23
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 57.7 134 167 118 60.3 42.4
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -1.13 -0.44 -8.92 4.12 -22.7 -7.87
ROE (net income / shareholders' equity) 32.5% 23.5% 4.04% -28.7% -64.2% -59.2%
ROA (Net income/ Total Assets) 14.8% 15.3% 2.23% -16.6% -30.5% -20.6%
Assets 1 234.6 282.2 490.1 444.1 357.4 263.8
Book Value Per Share - 0.1100 0.1300 0.1000 0.0500 0.0300
Cash Flow per Share - 0.0600 0.0500 0.0400 0.0300 0.0200
Capex 1 0.59 0.25 - - 0.16 0.11
Capex / Sales 0.26% 0.07% - - 0.17% 0.22%
Announcement Date 2/27/19 4/29/19 4/27/20 4/27/21 4/25/22 4/25/23
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Advertising Agency

1st Jan change Capi.
DOUMOB Stock Doumob
-26.37% 20.58M
DENTSU INC. Stock Dentsu Inc.
+16.31% 6.98B
LEO GROUP CO., LTD. Stock Leo Group Co., Ltd.
-12.28% 1.87B
GUANGDONG ADVERTISING GROUP CO.,LTD Stock Guangdong Advertising Group Co.,Ltd
-4.50% 1.28B
EASY CLICK WORLDWIDE NETWORK TECHNOLOGY CO., LTD. Stock Easy Click Worldwide Network Technology Co., Ltd.
-13.30% 1.12B
FUJIAN ZITIAN MEDIA TECHNOLOGY CO., LTD. Stock Fujian Zitian Media Technology Co., Ltd.
-36.65% 606M
MOBVISTA INC. Stock Mobvista Inc.
-6.90% 516M
GUANGDONG TLOONG TECHNOLOGY GROUP CO.,LTD Stock Guangdong Tloong Technology Group Co.,Ltd
-33.86% 483M
NATIONAL CINEMEDIA, INC. Stock National CineMedia, Inc.
+9.54% 434M
BEIJING QUANSHI WORLD ONLINE NETWORK INFORMATION CO., LTD. Stock Beijing Quanshi World Online Network Information Co., Ltd.
-31.56% 382M
Advertising Agency
  1. Stock Market
  2. Equities
  3. 1917 Stock
  4. Financials Doumob