Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. China
  4. Shenzhen Stock Exchange
  5. Mango Excellent Media Co., Ltd.
  6. Financials
    300413   CNE100001Y83

MANGO EXCELLENT MEDIA CO., LTD.

(300413)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 36 64162 242129 07770 485--
Entreprise Value (EV)1 34 31057 528123 78162 58261 19159 340
P/E ratio 40,2x53,0x65,3x28,9x23,4x19,4x
Yield -0,29%0,18%0,46%0,62%0,76%
Capitalization / Revenue 3,79x4,98x9,22x3,90x3,18x2,69x
EV / Revenue 3,55x4,60x8,84x3,46x2,76x2,27x
EV / EBITDA 10,6x11,6x19,2x9,32x7,08x5,79x
Price to Book 6,50x7,09x12,2x4,93x4,14x3,51x
Nbr of stocks (in thousands) 1 683 0401 780 3781 780 3781 780 378--
Reference price (CNY) 21,835,072,539,639,639,6
Announcement Date 02/27/201902/28/202002/26/2021---
1 CNY in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 9 66112 50114 00618 07322 15026 187
EBITDA1 3 2384 9486 4426 7138 64210 251
Operating profit (EBIT)1 9771 1782 0062 5113 0953 726
Operating Margin 10,1%9,42%14,3%13,9%14,0%14,2%
Pre-Tax Profit (EBT)1 9471 1781 9872 5693 1583 828
Net income1 8661 1561 9822 5373 1023 745
Net margin 8,96%9,25%14,2%14,0%14,0%14,3%
EPS2 0,540,661,111,371,692,04
Dividend per Share2 -0,100,130,180,250,30
Announcement Date 02/27/201902/28/202002/26/2021---
1 CNY in Million
2 CNY
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1
Net sales1 4 5354 0093 8444 7095 3494 452
EBITDA ------
Operating profit (EBIT)1 372-678581391758
Operating Margin 8,20%-17,6%12,3%7,31%17,0%
Pre-Tax Profit (EBT)1 363-678572578964
Net income1 370-678565565933
Net margin 8,17%-17,6%12,0%10,6%20,9%
EPS2 0,200,430,390,330,260,44
Dividend per Share ------
Announcement Date 02/26/202104/25/202108/17/2021---
1 CNY in Million
2 CNY
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 ------
Net Cash position1 2 3304 7145 2977 9039 29411 146
Leverage (Debt / EBITDA) -0,72x-0,95x-0,82x-1,18x-1,08x-1,09x
Free Cash Flow1 ---2 9763 7334 224
ROE (Net Profit / Equities) 17,4%15,7%20,5%18,7%18,8%18,9%
Shareholders' equity1 4 9667 3749 68813 53416 47219 855
ROA (Net Profit / Asset) 7,98%7,92%10,8%11,3%11,6%11,9%
Assets1 10 84414 59418 37622 51526 81931 417
Book Value Per Share2 3,354,935,958,039,5511,3
Cash Flow per Share2 -0,220,160,332,343,103,11
Capex1 31,915669,66298201 243
Capex / Sales 0,33%1,25%0,50%3,48%3,70%4,75%
Announcement Date 02/27/201902/28/202002/26/2021---
1 CNY in Million
2 CNY
Key data
Capitalization (CNY) 70 485 145 660
Capitalization (USD) 10 953 743 032
Net sales (CNY) 14 005 534 960
Net sales (USD) 2 176 796 266
Number of employees 4 471
Sales / Employee (CNY) 3 132 529
Sales / Employee (USD) 486 870
Free-Float 35,1%
Free-Float capitalization (CNY) 24 746 869 538
Free-Float capitalization (USD) 3 845 786 899
Avg. Exchange 20 sessions (CNY) 615 302 712
Avg. Exchange 20 sessions (USD) 95 632 809
Average Daily Capital Traded 0,87%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA