INMYSHOW DIGITAL TECHNOLOGY(GROUP)CO.,LTD. Financials Inmyshow Digital Technology(Group)Co.,Ltd.
Equities
600556
CNE0000018Q0
Advertising & Marketing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.59 CNY | -1.50% |
|
+1.77% | -22.34% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 20,400 | 22,868 | 22,326 | 12,184 | 10,684 | 8,298 | - | - |
| Enterprise Value (EV) 1 | 20,400 | 22,868 | 22,326 | 12,184 | 10,684 | 8,298 | 8,298 | 8,298 |
| P/E ratio | 63.9 x | 74.4 x | 61.8 x | 67.4 x | 118 x | 54 x | 32 x | 24.2 x |
| Yield | - | - | 0.16% | 0.15% | - | 0.33% | 0.33% | 0.44% |
| Capitalization / Revenue | 10.3 x | 7.47 x | 4.95 x | 2.95 x | 2.54 x | 1.86 x | 1.59 x | 1.36 x |
| EV / Revenue | 10.3 x | 7.47 x | 4.95 x | 2.95 x | 2.54 x | 1.86 x | 1.59 x | 1.36 x |
| EV / EBITDA | 70.3 x | 55.8 x | 50.4 x | 34.3 x | - | 32.8 x | 21.6 x | - |
| EV / FCF | - | - | - | -280 x | - | 59.7 x | 37.9 x | 24.7 x |
| FCF Yield | - | - | - | -0.36% | - | 1.68% | 2.64% | 4.05% |
| Price to Book | 21.3 x | 6.91 x | 6.16 x | 3.24 x | - | 2.09 x | 1.94 x | 1.84 x |
| Nbr of stocks (in thousands) | 1,680,420 | 1,807,748 | 1,807,748 | 1,807,748 | 1,807,748 | 1,807,748 | - | - |
| Reference price 2 | 12.14 | 12.65 | 12.35 | 6.740 | 5.910 | 4.590 | 4.590 | 4.590 |
| Announcement Date | 10/04/20 | 30/03/21 | 18/04/22 | 24/04/23 | 22/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,977 | 3,060 | 4,512 | 4,129 | 4,202 | 4,470 | 5,202 | 6,086 |
| EBITDA 1 | 290.1 | 409.7 | 443.3 | 355 | - | 253 | 384.3 | - |
| EBIT 1 | 306.1 | 408.5 | 437.1 | 190.3 | 91.92 | 206.5 | 327.3 | 432 |
| Operating Margin | 15.48% | 13.35% | 9.69% | 4.61% | 2.19% | 4.62% | 6.29% | 7.1% |
| Earnings before Tax (EBT) 1 | 312.2 | 310.3 | 356.3 | 186.9 | 89.81 | 164 | 288.9 | 347 |
| Net income 1 | 260.3 | 294.7 | 354.3 | 179.9 | 92.78 | 159 | 264 | 341 |
| Net margin | 13.16% | 9.63% | 7.85% | 4.36% | 2.21% | 3.56% | 5.08% | 5.6% |
| EPS 2 | 0.1900 | 0.1700 | 0.2000 | 0.1000 | 0.0500 | 0.0850 | 0.1433 | 0.1900 |
| Free Cash Flow 1 | - | - | - | -43.56 | - | 139 | 219 | 336 |
| FCF margin | - | - | - | -1.06% | - | 3.11% | 4.21% | 5.52% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 54.94% | 56.99% | - |
| FCF Conversion (Net income) | - | - | - | - | - | 87.42% | 82.94% | 98.53% |
| Dividend per Share 2 | - | - | 0.0200 | 0.0100 | - | 0.0150 | 0.0150 | 0.0200 |
| Announcement Date | 10/04/20 | 30/03/21 | 18/04/22 | 24/04/23 | 22/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 929.1 | 2,088 | 1,018 | 954.6 | 1,154 | 2,109 | 1,061 | 965.1 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
| Net income | 93.18 | 75.88 | 169.1 | - | 19.03 | 43.71 | 62.74 | 49.89 | - |
| Net margin | - | 8.17% | 8.1% | - | 1.99% | 3.79% | 2.98% | 4.7% | - |
| EPS | 0.0515 | - | - | - | 0.0105 | 0.0242 | 0.0347 | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 28/04/22 | 25/08/22 | 25/08/22 | 30/10/22 | 24/04/23 | 25/08/23 | 25/08/23 | 25/10/23 | 25/04/24 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | -43.6 | - | 139 | 219 | 336 |
| ROE (net income / shareholders' equity) | 28.7% | 18.3% | 10.2% | 4.87% | - | 4.05% | 6.15% | 7.5% |
| ROA (Net income/ Total Assets) | - | 9.5% | 7.67% | 3.36% | - | 2.8% | 3.1% | - |
| Assets 1 | - | 3,103 | 4,618 | 5,353 | - | 5,679 | 8,518 | - |
| Book Value Per Share 2 | 0.5700 | 1.830 | 2.010 | 2.080 | - | 2.200 | 2.370 | 2.500 |
| Cash Flow per Share 2 | -0.1100 | -0.1800 | -0.2400 | 0.1100 | - | 0.1200 | 0.0900 | - |
| Capex 1 | - | 15.6 | 144 | 239 | - | 45 | 47 | - |
| Capex / Sales | - | 0.51% | 3.18% | 5.8% | - | 1.01% | 0.9% | - |
| Announcement Date | 10/04/20 | 30/03/21 | 18/04/22 | 24/04/23 | 22/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
D+
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
4.59
CNY
Average target price
4.5
CNY
Spread / Average Target
-1.96%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -22.34% | 1.15B | |
| +24.70% | 28.23B | |
| +7.21% | 18.16B | |
| +2.85% | 12.97B | |
| -5.88% | 11.59B | |
| +7.92% | 10.94B | |
| +18.79% | 4.96B | |
| -11.04% | 3.8B | |
| +35.86% | 3.52B | |
| -4.13% | 3.26B |
- Stock Market
- Equities
- 600556 Stock
- Financials Inmyshow Digital Technology(Group)Co.,Ltd.
