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 | ||
| 15.04 CNY | -1.89% |
|
-8.90% | +74.48% |
Company Valuation: Guangdong Guangzhou Daily Media Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,039 | 5,283 | 6,339 | 5,341 | 6,514 | 10,008 |
| Change | - | 4.84% | 20% | -15.75% | 21.96% | 53.65% |
| Enterprise Value (EV) 1 | 3,949 | 3,983 | 5,608 | 5,040 | 6,120 | 9,651 |
| Change | - | 0.88% | 40.79% | -10.14% | 21.42% | 57.7% |
| P/E ratio | 16.1x | 58.9x | 143x | 639x | 217x | 109x |
| PBR | 1.18x | 1.23x | 1.41x | 1.26x | 1.54x | 2.36x |
| PEG | - | -0.8x | -2.8x | -7.9x | 1x | 1x |
| Capitalization / Revenue | 9.94x | 9.68x | 11.6x | 9.56x | 10.9x | 16.9x |
| EV / Revenue | 7.79x | 7.3x | 10.3x | 9.02x | 10.3x | 16.3x |
| EV / EBITDA | -42.7x | -146x | -304x | -166x | 1,186x | 505x |
| EV / EBIT | -30.1x | -59.2x | -102x | -70.2x | -130x | -307x |
| EV / FCF | 919x | -19.7x | -202x | -147x | -264x | -218x |
| FCF Yield | 0.11% | -5.07% | -0.49% | -0.68% | -0.38% | -0.46% |
| Dividend per Share 2 | 0.06 | 0.048 | 0.027 | 0.054 | 0.068 | 0.063 |
| Rate of return | 1.38% | 1.05% | 0.49% | 1.17% | 1.21% | 0.73% |
| EPS 2 | 0.27 | 0.0772 | 0.0382 | 0.0072 | 0.0258 | 0.0793 |
| Distribution rate | 22.2% | 62.2% | 70.7% | 750% | 264% | 79.4% |
| Net sales 1 | 506.9 | 546 | 546.1 | 558.9 | 596.7 | 593.9 |
| EBITDA 1 | -92.52 | -27.2 | -18.47 | -30.37 | 5.16 | 19.12 |
| EBIT 1 | -131.2 | -67.31 | -54.78 | -71.8 | -46.99 | -31.42 |
| Net income 1 | 313.5 | 89.67 | 44.35 | 8.36 | 29.99 | 92.08 |
| Net Debt 1 | -1,090 | -1,299 | -731 | -301.1 | -394 | -357.7 |
| Reference price 2 | 4.34 | 4.55 | 5.46 | 4.60 | 5.61 | 8.62 |
| 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 | 3/30/21 | 4/27/22 | 4/7/23 | 4/9/24 | 4/3/25 | 4/1/26 |
1CNY in Million2CNY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 2.58B | |
| 12.51x | 1.37x | 6.22x | 4.46% | 25.12B | |
| 8.52x | 1x | 5.38x | 4.64% | 21.46B | |
| 12.78x | 5.63x | 9.97x | 6.87% | 11.49B | |
| 14.1x | - | - | 3.67% | 4.59B | |
| 16.93x | 0.58x | 5.87x | 1.45% | 4.47B | |
| 7.49x | 0.63x | 3.76x | 5.71% | 3.79B | |
| 18.98x | 0.38x | 5.56x | 2.79% | 2.57B | |
| Average | 13.04x | 1.60x | 6.13x | 4.23% | 9.51B | |
| Weighted average by Cap. | 11.72x | 1.84x | 6.40x | 4.66% |
Y-o-Y evolution of P/E
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
