Valuation Guangdong Guangzhou Daily Media Co., Ltd.
Equities
002181
CNE000001931
Advertising & Marketing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.870 CNY | -0.43% |
|
-3.38% | +22.46% |
Company Valuation: Guangdong Guangzhou Daily Media Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,525 | 5,039 | 5,283 | 6,339 | 5,341 | 6,514 |
| Change | - | -22.78% | 4.84% | 20% | -15.75% | 21.96% |
| Enterprise Value (EV) 1 | 4,352 | 3,949 | 3,983 | 5,608 | 5,040 | 6,120 |
| Change | - | -9.27% | 0.88% | 40.79% | -10.14% | 21.42% |
| P/E ratio | 77.7x | 16.1x | 58.9x | 143x | 639x | 217x |
| PBR | 1.62x | 1.18x | 1.23x | 1.41x | 1.26x | 1.54x |
| PEG | - | 0x | -0.8x | -2.8x | -7.9x | 1x |
| Capitalization / Revenue | 9.62x | 9.94x | 9.68x | 11.6x | 9.56x | 10.9x |
| EV / Revenue | 6.41x | 7.79x | 7.3x | 10.3x | 9.02x | 10.3x |
| EV / EBITDA | -666x | -42.7x | -146x | -304x | -166x | 1,186x |
| EV / EBIT | -82.6x | -30.1x | -59.2x | -102x | -70.2x | -130x |
| EV / FCF | -32x | 919x | -19.7x | -202x | -147x | -264x |
| FCF Yield | -3.12% | 0.11% | -5.07% | -0.49% | -0.68% | -0.38% |
| Dividend per Share 2 | 0.079 | 0.06 | 0.048 | 0.027 | 0.054 | 0.068 |
| Rate of return | 1.41% | 1.38% | 1.05% | 0.49% | 1.17% | 1.21% |
| EPS 2 | 0.0723 | 0.27 | 0.0772 | 0.0382 | 0.0072 | 0.0258 |
| Distribution rate | 109% | 22.2% | 62.2% | 70.7% | 750% | 264% |
| Net sales 1 | 678.6 | 506.9 | 546 | 546.1 | 558.9 | 596.7 |
| EBITDA 1 | -6.531 | -92.52 | -27.2 | -18.47 | -30.37 | 5.16 |
| EBIT 1 | -52.7 | -131.2 | -67.31 | -54.78 | -71.8 | -46.99 |
| Net income 1 | 83.95 | 313.5 | 89.67 | 44.35 | 8.36 | 29.99 |
| Net Debt 1 | -2,173 | -1,090 | -1,299 | -731 | -301.1 | -394 |
| Reference price 2 | 5.620 | 4.340 | 4.550 | 5.460 | 4.600 | 5.610 |
| Nbr of stocks (in thousands) | 1,161,058 | 1,161,058 | 1,161,058 | 1,161,058 | 1,161,058 | 1,161,058 |
| Announcement Date | 3/8/20 | 3/30/21 | 4/27/22 | 4/7/23 | 4/9/24 | 4/3/25 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| - | - | - | - | 1.11B | ||
| 12.65x | 1.39x | 6.34x | 4.34% | 24.58B | ||
| 19.09x | 8.14x | 14.02x | 4.59% | 15.11B | ||
| 9.09x | 0.95x | 5.9x | 4.17% | 13.77B | ||
| 11.71x | 1.12x | 6.4x | 5.52% | 8.94B | ||
| 8.45x | 0.69x | 3.93x | 6.7% | 6.07B | ||
| 28.29x | 0.76x | 10.48x | 1.12% | 5.27B | ||
| 13.66x | 0.98x | 2.84x | 3.92% | 3.78B | ||
| 106.7x | - | - | 0.96% | 3.65B | ||
| Average | 26.20x | 2.00x | 7.13x | 3.92% | 9.14B | |
| Weighted average by Cap. | 18.11x | 2.48x | 7.69x | 4.28% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- 002181 Stock
- Valuation Guangdong Guangzhou Daily Media Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
