WASU MEDIA HOLDING CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7.57 CNY | +3.27% |
|
+3.42% | +2.71% |
| 01:45pm | Wasu Media Holding Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 09 | Wasu Media Holding Co.,Ltd Proposes Final Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 12,228 | 16,098 | 15,861 | 16,594 | 14,692 | 14,456 |
| Enterprise Value (EV) 1 | 4,457 | 7,553 | 8,811 | 9,227 | 9,893 | 9,664 |
| P/E ratio | 17.6 x | 23.2 x | 15.3 x | 17.3 x | 17.4 x | 19.9 x |
| Yield | 2.77% | 6.03% | 1.99% | 2.36% | 2.94% | 2.99% |
| Capitalization / Revenue | 3.56 x | 4.34 x | 2.09 x | 1.96 x | 1.57 x | 1.49 x |
| EV / Revenue | 1.3 x | 2.04 x | 1.16 x | 1.09 x | 1.05 x | 1 x |
| EV / EBITDA | 5.57 x | 10.4 x | 6.62 x | 7.16 x | 7.81 x | 7.78 x |
| EV / FCF | 63.8 x | 1.91 x | 61.9 x | 5.57 x | 61.1 x | 18.2 x |
| FCF Yield | 1.57% | 52.2% | 1.61% | 18% | 1.64% | 5.48% |
| Price to Book | 1.15 x | 1.46 x | 1.24 x | 1.17 x | 1.01 x | 0.98 x |
| Nbr of stocks (in thousands) | 1,541,930 | 1,541,930 | 1,852,932 | 1,961,510 | 1,961,510 | 1,961,510 |
| Reference price 2 | 7.930 | 10.44 | 8.560 | 8.460 | 7.490 | 7.370 |
| Announcement Date | 4/29/19 | 4/29/20 | 4/29/21 | 4/28/22 | 4/28/23 | 4/8/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,436 | 3,711 | 7,578 | 8,484 | 9,386 | 9,707 |
| EBITDA 1 | 800.6 | 725.4 | 1,332 | 1,289 | 1,266 | 1,242 |
| EBIT 1 | 478.1 | 387.9 | 650.4 | 567.5 | 504 | 446 |
| Operating Margin | 13.91% | 10.45% | 8.58% | 6.69% | 5.37% | 4.59% |
| Earnings before Tax (EBT) 1 | 653.9 | 664.9 | 942.4 | 929.6 | 806.7 | 718.9 |
| Net income 1 | 644.2 | 645.5 | 843.7 | 906.8 | 792.6 | 689 |
| Net margin | 18.75% | 17.4% | 11.13% | 10.69% | 8.44% | 7.1% |
| EPS 2 | 0.4500 | 0.4500 | 0.5600 | 0.4900 | 0.4300 | 0.3700 |
| Free Cash Flow 1 | 69.9 | 3,946 | 142.3 | 1,657 | 161.8 | 530.1 |
| FCF margin | 2.03% | 106.34% | 1.88% | 19.53% | 1.72% | 5.46% |
| FCF Conversion (EBITDA) | 8.73% | 543.94% | 10.68% | 128.53% | 12.78% | 42.67% |
| FCF Conversion (Net income) | 10.85% | 611.27% | 16.86% | 182.72% | 20.42% | 76.93% |
| Dividend per Share 2 | 0.2200 | 0.6300 | 0.1700 | 0.2000 | 0.2200 | 0.2200 |
| Announcement Date | 4/29/19 | 4/29/20 | 4/29/21 | 4/28/22 | 4/28/23 | 4/8/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 7,771 | 8,545 | 7,050 | 7,367 | 4,799 | 4,792 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 69.9 | 3,946 | 142 | 1,657 | 162 | 530 |
| ROE (net income / shareholders' equity) | 6.12% | 5.96% | 6.46% | 6.53% | 5.48% | 4.67% |
| ROA (Net income/ Total Assets) | 2.05% | 1.59% | 1.7% | 1.45% | 1.2% | 0.99% |
| Assets 1 | 31,471 | 40,556 | 49,651 | 62,693 | 66,321 | 69,702 |
| Book Value Per Share 2 | 6.930 | 7.140 | 6.900 | 7.200 | 7.420 | 7.560 |
| Cash Flow per Share 2 | 2.670 | 3.460 | 2.880 | 3.580 | 2.730 | 3.330 |
| Capex 1 | 932 | 1,173 | 1,572 | 1,983 | 1,493 | 1,641 |
| Capex / Sales | 27.13% | 31.6% | 20.74% | 23.37% | 15.91% | 16.91% |
| Announcement Date | 4/29/19 | 4/29/20 | 4/29/21 | 4/28/22 | 4/28/23 | 4/8/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +2.71% | 1.98B | |
| +24.17% | 207B | |
| +10.01% | 16.08B | |
| -16.97% | 8.36B | |
| -11.40% | 7.93B | |
| 0.00% | 4.37B | |
| +37.01% | 4.24B | |
| +13.94% | 3.5B | |
| -0.21% | 3.4B | |
| +46.62% | 2.68B |
- Stock Market
- Equities
- 000156 Stock
- Financials Wasu Media Holding Co.,Ltd
