Stock 9857 LINMON MEDIA LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Linmon Media Limited

Equities

9857

KYG5571U1040

Entertainment Production

Delayed Hong Kong S.E.
Other stock markets
 10:07:17 2024-07-16 pm EDT 		5-day change 1st Jan Change
6.2 HKD +0.32% Intraday chart for Linmon Media Limited +2.65% -17.33%
Jun. 20 Linmon Media Limited Announces Final Ordinary Dividend for the Year Ended 31 December 2023, Payable on July 19, 2024 CI
Apr. 23 Linmon Media Limited Announces Change of Head Office and Principal Place of Business in China CI

Valuation

Fiscal Period: December 2022 2023 2024 2025
Capitalization 1 6,221 2,457 2,073 -
Enterprise Value (EV) 1 5,478 1,741 2,073 2,073
P/E ratio -5.85 x 11.6 x 8.46 x 7.19 x
Yield - 3.2% - -
Capitalization / Revenue 6.54 x 2.01 x 1.48 x 1.27 x
EV / Revenue 6.54 x 2.01 x 1.48 x 1.27 x
EV / EBITDA -9.44 x 7.78 x 5.6 x 4.73 x
EV / FCF - - - -
FCF Yield - - - -
Price to Book 2.6 x 0.95 x 0.76 x 0.7 x
Nbr of stocks (in thousands) 360,459 360,459 360,459 -
Reference price 2 17.26 6.817 5.750 5.750
Announcement Date 3/31/23 3/27/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 951.5 1,222 1,400 1,628
EBITDA 1 - -659.2 315.8 370 438
EBIT 1 - 105 287.7 330 386
Operating Margin - 11.04% 23.55% 23.57% 23.71%
Earnings before Tax (EBT) 1 - -689.9 285.5 330 386
Net income 1 60.91 -732 213.6 247 289
Net margin - -76.94% 17.49% 17.64% 17.75%
EPS 2 0.6000 -2.950 0.5900 0.6800 0.8000
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - 0.2180 - -
Announcement Date 7/29/22 3/31/23 3/27/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 S1
Net sales -
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 131
Net margin -
EPS 2 0.3600
Dividend per Share -
Announcement Date 8/22/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt - - - - -
Net Cash position - 743 716 - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 26.6% 8.61% 9.8% 10.7%
ROA (Net income/ Total Assets) - 4.54% 6.24% 6.9% 7.8%
Assets 1 - -16,122 3,425 3,580 3,705
Book Value Per Share 2 - 6.630 7.140 7.610 8.160
Cash Flow per Share 2 - -0.8000 0.9700 0.6600 2.380
Capex 1 - 15.5 5.72 8 8
Capex / Sales - 1.63% 0.47% 0.57% 0.49%
Announcement Date 7/29/22 3/31/23 3/27/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Linmon Media Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
5.75 CNY
Average target price
9.238 CNY
Spread / Average Target
+60.67%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Movie, TV Production & Distribution

1st Jan change Capi.
LINMON MEDIA LIMITED Stock Linmon Media Limited
-17.33% 284M
ENDEAVOR GROUP HOLDINGS, INC. Stock Endeavor Group Holdings, Inc.
+15.34% 8.31B
MANGO EXCELLENT MEDIA CO., LTD. Stock Mango Excellent Media Co., Ltd.
-20.28% 5.14B
TOHO CO., LTD. Stock TOHO CO., LTD.
+4.55% 4.88B
MADISON SQUARE GARDEN SPORTS CORP. Stock Madison Square Garden Sports Corp.
+9.46% 4.73B
BANIJAY GROUP N.V. Stock Banijay Group N.V.
+3.55% 4.02B
CHINA RUYI HOLDINGS LIMITED Stock China Ruyi Holdings Limited
+30.64% 3.49B
BEIJING ENLIGHT MEDIA CO., LTD. Stock Beijing Enlight Media Co., Ltd.
-6.63% 3.09B
CHINA FILM CO., LTD. Stock China Film Co., Ltd.
-14.54% 2.7B
LIONSGATE STUDIOS CORP. Stock Lionsgate Studios Corp.
-21.98% 2.39B
Movie, TV Production & Distribution
  1. Stock Market
  2. Equities
  3. 9857 Stock
  4. Financials Linmon Media Limited