End-of-day quote
Shenzhen S.E.
23:00:00 28/04/2024 BST
|
5-day change
|
1st Jan Change
|
9.62
CNY
|
+4.00%
|
|
+4.00%
|
+18.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
34,617
|
35,409
|
37,697
|
25,326
|
23,748
|
28,032
|
-
|
-
|
Enterprise Value (EV)
1 |
32,779
|
33,483
|
36,570
|
23,420
|
21,287
|
24,537
|
24,475
|
22,608
|
P/E ratio
|
36.9
x
|
121
x
|
-117
x
|
-36.1
x
|
58.2
x
|
26
x
|
23.2
x
|
20.2
x
|
Yield
|
0.42%
|
0.08%
|
1.56%
|
0.58%
|
0.86%
|
0.79%
|
0.85%
|
0.94%
|
Capitalization / Revenue
|
12.2
x
|
30.5
x
|
32.3
x
|
33.5
x
|
15.4
x
|
10.9
x
|
9.59
x
|
8.14
x
|
EV / Revenue
|
11.6
x
|
28.9
x
|
31.3
x
|
31
x
|
13.8
x
|
9.53
x
|
8.37
x
|
6.56
x
|
EV / EBITDA
|
29.2
x
|
102
x
|
101
x
|
-32.7
x
|
42.9
x
|
20.2
x
|
19
x
|
14.9
x
|
EV / FCF
|
-
|
-
|
68.7
x
|
-
|
33.4
x
|
97
x
|
24.4
x
|
24.5
x
|
FCF Yield
|
-
|
-
|
1.46%
|
-
|
3%
|
1.03%
|
4.1%
|
4.09%
|
Price to Book
|
3.87
x
|
3.93
x
|
3.95
x
|
3.08
x
|
2.75
x
|
2.92
x
|
2.61
x
|
2.31
x
|
Nbr of stocks (in thousands)
|
2,933,608
|
2,933,608
|
2,933,608
|
2,924,478
|
2,913,881
|
2,913,881
|
-
|
-
|
Reference price
2 |
11.80
|
12.07
|
12.85
|
8.660
|
8.150
|
9.620
|
9.620
|
9.620
|
Announcement Date
|
28/02/20
|
18/04/21
|
27/04/22
|
27/04/23
|
19/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,829
|
1,159
|
1,168
|
754.9
|
1,546
|
2,574
|
2,923
|
3,446
|
EBITDA
1 |
1,124
|
329.8
|
360.8
|
-715.9
|
496.3
|
1,212
|
1,291
|
1,519
|
EBIT
1 |
1,112
|
317.4
|
-273.5
|
-727.8
|
491.1
|
1,255
|
1,356
|
1,587
|
Operating Margin
|
39.28%
|
27.39%
|
-23.42%
|
-96.41%
|
31.77%
|
48.75%
|
46.39%
|
46.05%
|
Earnings before Tax (EBT)
1 |
1,113
|
323.4
|
-247.9
|
-724.6
|
492
|
1,264
|
1,398
|
1,603
|
Net income
1 |
947.6
|
291.1
|
-311.7
|
-712.9
|
417.8
|
1,088
|
1,213
|
1,390
|
Net margin
|
33.49%
|
25.11%
|
-26.69%
|
-94.43%
|
27.03%
|
42.27%
|
41.51%
|
40.33%
|
EPS
2 |
0.3200
|
0.1000
|
-0.1100
|
-0.2400
|
0.1400
|
0.3706
|
0.4154
|
0.4753
|
Free Cash Flow
1 |
-
|
-
|
532.6
|
-
|
638.2
|
253
|
1,003
|
924
|
FCF margin
|
-
|
-
|
45.61%
|
-
|
41.29%
|
9.83%
|
34.31%
|
26.82%
|
FCF Conversion (EBITDA)
|
-
|
-
|
147.61%
|
-
|
128.6%
|
20.87%
|
77.69%
|
60.83%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
152.76%
|
23.26%
|
82.66%
|
66.49%
|
Dividend per Share
2 |
0.0500
|
0.0100
|
0.2000
|
0.0500
|
0.0700
|
0.0764
|
0.0821
|
0.0902
|
Announcement Date
|
28/02/20
|
18/04/21
|
27/04/22
|
27/04/23
|
19/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
---|
Net sales
1 |
441.1
|
142
|
583.2
|
102.2
|
412.8
|
192.5
|
334.8
|
1,070
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
74.59
|
125.7
|
200.3
|
-98.76
|
122
|
80.79
|
165.7
|
424.6
|
Net margin
|
16.91%
|
88.49%
|
34.34%
|
-96.6%
|
29.56%
|
41.97%
|
49.48%
|
39.66%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/04/22
|
24/08/22
|
24/08/22
|
27/10/22
|
27/04/23
|
27/08/23
|
27/10/23
|
19/04/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,838
|
1,925
|
1,127
|
1,906
|
2,461
|
3,494
|
3,556
|
5,424
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
533
|
-
|
638
|
253
|
1,003
|
924
|
ROE (net income / shareholders' equity)
|
10.8%
|
3.24%
|
-3.23%
|
-8.09%
|
4.98%
|
11.5%
|
11.4%
|
11.4%
|
ROA (Net income/ Total Assets)
|
8.68%
|
2.8%
|
-3.1%
|
-7.29%
|
-
|
10.7%
|
10.5%
|
10.7%
|
Assets
1 |
10,918
|
10,406
|
10,054
|
9,774
|
-
|
10,167
|
11,556
|
12,988
|
Book Value Per Share
2 |
3.050
|
3.070
|
3.260
|
2.820
|
2.960
|
3.300
|
3.680
|
4.170
|
Cash Flow per Share
2 |
0.5500
|
-0
|
0.1800
|
-0
|
0.2200
|
0.1600
|
0.3800
|
0.3400
|
Capex
1 |
4.54
|
0.74
|
3.27
|
3.05
|
3.86
|
9.53
|
5.25
|
7.31
|
Capex / Sales
|
0.16%
|
0.06%
|
0.28%
|
0.4%
|
0.25%
|
0.37%
|
0.18%
|
0.21%
|
Announcement Date
|
28/02/20
|
18/04/21
|
27/04/22
|
27/04/23
|
19/04/24
|
-
|
-
|
-
|
Last Close Price
9.62
CNY Average target price
11.31
CNY Spread / Average Target +17.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.04% | 3.87B | | +11.46% | 7.99B | | -6.15% | 6.11B | | +10.84% | 5.74B | | +3.37% | 4.5B | | +9.47% | 4.19B | | +1.23% | 3.2B | | +13.87% | 2.8B | | +44.97% | 2.2B | | +2.17% | 1.91B |
Movie, TV Production & Distribution
|