Financials Central china land media CO.,LTD

Equities

End-of-day quote Shenzhen S.E. Other stock markets 06:00:00 2024-07-11 pm EDT			5-day change	1st Jan Change
9.75 ^CNY	-2.89%		-5.61%	+0.21%

Jun. 19	Central China Land Media CO.,LTD Announces Final Cash Dividend on A Shares for the Year 2023, Payable on 26 June 2024	CI
Apr. 23	Central China Land Media CO.,LTD Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2022	2023	2024	2025	2026
Capitalization ¹	8,216	9,956	9,976	-	-
Enterprise Value (EV) ¹	8,216	9,956	9,976	9,976	9,976
P/E ratio	8.11 x	7.15 x	11.2 x	10.6 x	10.1 x
Yield	-	-	-	-	-
Capitalization / Revenue	-	1.01 x	0.98 x	0.95 x	0.92 x
EV / Revenue	-	1.01 x	0.98 x	0.95 x	0.92 x
EV / EBITDA	-	6.64 x	6.51 x	5.9 x	5.47 x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Price to Book	-	0.91 x	-	-	-
Nbr of stocks (in thousands)	1,023,204	1,023,204	1,023,204	-	-
Reference price ²	8.030	9.730	9.750	9.750	9.750
Announcement Date	2/8/23	3/18/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	-	9,833	10,206	10,550	10,858
EBITDA ¹	-	1,500	1,532	1,690	1,825
EBIT ¹	-	1,208	1,380	1,456	1,530
Operating Margin	-	12.29%	13.52%	13.8%	14.09%
Earnings before Tax (EBT) ¹	-	1,216	1,387	1,463	1,538
Net income ¹	1,015	1,389	894	944	991
Net margin	-	14.12%	8.76%	8.95%	9.13%
EPS ²	0.9900	1.360	0.8700	0.9200	0.9700
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share	-	-	-	-	-
Announcement Date	2/8/23	3/18/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-
Net Cash position	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	13.4%	7.9%	7.9%	7.9%
ROA (Net income/ Total Assets)	-	9.21%	5.3%	5.4%	5.4%
Assets ¹	-	15,078	16,868	17,481	18,352
Book Value Per Share	-	10.70	-	-	-
Cash Flow per Share	-	-	-	-	-
Capex ¹	-	520	620	620	620
Capex / Sales	-	5.29%	6.07%	5.88%	5.71%
Announcement Date	2/8/23	3/18/24	-	-	-

¹CNY in Million

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

9.75 CNY

Average target price

12 CNY

Spread / Average Target

+23.08%

	1st Jan change	Capi.
CENTRAL CHINA LAND MEDIA CO.,LTD	+0.21%	1.42B
SHANDONG PUBLISHING&MEDIA CO.,LTD	+15.78%	3.17B
CHINESE UNIVERSE PUBLISHING AND MEDIA GROUP CO., LTD.	+6.22%	2.63B
ZHEJIANG PUBLISHING & MEDIA CO., LTD.	-2.88%	2.29B
COL GROUP CO.,LTD.	-22.62%	2.04B
CHINA SCIENCE PUBLISHING & MEDIA LTD.	-26.23%	2.02B
ANHUI XINHUA MEDIA CO., LTD.	-9.21%	1.71B
CHINA PUBLISHING & MEDIA HOLDINGS CO., LTD.	-30.20%	1.5B
SCHOLASTIC CORPORATION	-2.03%	1.03B
HEILONGJIANG PUBLISHING & MEDIA CO., LTD.	-38.32%	889M