Valuation Guangxi Beitou Technology Company Limited

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
4.340 ^CNY	-0.46%		+0.46%	+2.84%

12-29	Guangxi Radio and Television Information Network Elects Chair, Vice Chair	MT
12-26	Guangxi Radio and Television Information Network elects chairman	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	6,417	5,565	5,080	6,049	6,133	4,813
Change	-	-13.28%	-8.71%	19.08%	1.38%	-21.53%
Enterprise Value (EV) ¹	8,137	8,534	8,665	9,969	9,813	8,737
Change	-	4.89%	1.54%	15.04%	-1.57%	-10.96%
P/E ratio	54.9x	-37x	-14.5x	-5.84x	-8.74x	-5.43x
PBR	1.69x	1.54x	1.55x	2.71x	3.99x	7.38x
PEG	-	0x	-0x	-0x	0.3x	-0.2x
Capitalization / Revenue	2.88x	2.57x	2.75x	3.6x	4.37x	3.54x
EV / Revenue	3.65x	3.94x	4.69x	5.93x	6.99x	6.43x
EV / EBITDA	35.2x	29.9x	42.1x	-53.2x	-157x	-32.8x
EV / EBIT	-46.4x	-58.4x	-29.8x	-14.4x	-18.6x	-12.2x
EV / FCF	-12.4x	-8.17x	-11.2x	-51.1x	27.5x	-201x
FCF Yield	-8.04%	-12.2%	-8.91%	-1.96%	3.64%	-0.5%
Dividend per Share ²	0.02	-	-	-	-	-
Rate of return	0.52%	-	-	-	-	-
EPS ²	0.07	-0.09	-0.21	-0.62	-0.42	-0.53
Distribution rate	28.6%	-	-	-	-	-
Net sales ¹	2,230	2,166	1,849	1,681	1,404	1,359
EBITDA ¹	231	285.9	205.7	-187.5	-62.39	-266.2
EBIT ¹	-175.4	-146	-290.8	-694.1	-528.3	-716.1
Net income ¹	110	-142.8	-349.7	-1,037	-698.1	-882.9
Net Debt ¹	1,720	2,970	3,586	3,920	3,680	3,925
Reference price ²	3.840	3.330	3.040	3.620	3.670	2.880
Nbr of stocks (in thousands)	1,671,026	1,671,026	1,671,026	1,671,026	1,671,026	1,671,026
Announcement Date	28/04/20	28/04/21	28/04/22	27/04/23	25/04/24	28/04/25

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GUANGXI BEITOU TECHNOLOGY COMPANY LIMITED	-	-	-	-	1.05B
WARNER BROS. DISCOVERY, INC.	76.72x	2.61x	11.14x	-.--%	69.4B
FOX CORPORATION	13.7x	1.58x	7.43x	1.01%	22.89B
NEXSTAR MEDIA GROUP, INC.	18.28x	2.63x	8.44x	3.21%	7.01B
RTL GROUP S.A.	4.92x	0.88x	6.32x	17.44%	6.61B
NIPPON TELEVISION HOLDINGS, INC.	14.51x	1.25x	7.34x	1.16%	5.51B
TEGNA INC.	14.16x	2.06x	9.79x	-	3.37B
MBC GROUP	28.57x	2.05x	25.23x	-	2.98B
Average	24.41x	1.87x	10.81x	4.56%	14.85B
Weighted average by Cap.	51.04x	2.22x	10.13x	1.5%