HKEX: 1896 - Maoyan Entertainment

Rentabilidade por seis meses: +17.54%
Rendimento de dividendos: 0.00%
Setor: Communication Services

Relatórios Maoyan Entertainment

Relatórios

IFRS
Relatórios Anual Trimestral
2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link


Capitalização

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд ¥
14.63 13.92 13.42 8.05 10.43 11.8
Выручка, млрд ¥
0.5967 1.38 2.55 3.75 4.27 1.37 3.32 2.32 4.76 4.76
Чистая прибыль, млрд ¥
-1.3 -0.5082 -0.0755 -0.1371 0.4635 -0.6463 0.3685 0.1052 0.9104 0.9104
EV, млрд ¥
-0.0604 1.74 1.26 9.74
EBIT, млрд ¥
-1.3 -0.4684 -0.0385 -0.0995 0.7115 -0.1713 0.7873 0.1957
EBITDA, млрд ¥
-1.3 -0.4593 0.01 0.0491 0.8755 0.0001 0.5661 0.3477 0.3477
Баланс стоимость, млрд ¥
-1.22 0.0144 5.52 5.7 8.29 7.62 7.99 8.17 9.04 9.04
FCF, млрд ¥
-1 0.0351 1.05 -1.14 -1.09 0.2816 0.5597 0.0629 1.47 1.47
Операционный денежный поток, млрд ¥
-0.9897 0.0647 1.07 -1.12 -0.9399 0.2941 0.5793 0.0752 1.5 1.5
Операционная прибыль, млрд ¥
-1.3 -0.4684 -0.0385 -0.0995 0.7115 -0.1713 0.5383 0.1621 1.22 1.22
Операционные расходы, млрд ¥
1.6 1.36 1.78 2.46 1.95 1.54 2.49 2.04 3.54 3.54
CAPEX, млрд ¥
0.0106 0.0296 0.0257 0.0145 0.1455 0.0126 0.0187 0.0123 0.0246 0.0246


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд ¥
0.0637 1.1 1.17 1.54 1.54 2.14 2.52 1.72 2.41 2.41
Short Term Investments ¥
0.9631 0.3847 0.5817 0.3979 0.1434 0.5578 1.29 1.29
Long term investments ¥
0.0719 0.0761 0.4473
Total Receivables ¥
0.1901 0.1426 0.7076 0.9341 0.7764 0.4665 0.9099 0.4369 0.7477 0.7477
Total Current Assets ¥
0.6111 1.56 3.32 3.57 5.37 4.9 5.53 4.69 7.07 7.07
Чистые активы, млрд ¥
0.0137 0.0036 0.0318 0.0309 0.0697 0.0477 0.0352 0.5581 0.5581 5.09
Активы, млрд ¥
0.6282 1.57 9.04 9.08 11.35 10.61 11.03 10.26 12.54 12.54
Short Term Debt ¥
0.3819 0.9631 0.3847 0.5817 1.06 0.5125 0.335 0.25 0.25
Long Term Debt ¥
0.0217 0.0079
Задолженность, млрд ¥
1.85 1.55 3.51 3.37 3.06 2.99 3.04 2.08 3.5 3.5
Чистый долг, млрд ¥
-0.0637 -0.7204 -1.17 -0.5785 -0.3425 -1.06
Долг, млрд ¥
0.1 0.1278 0.1082 0.3731
Interest income ¥
0.0000 0.0036 0.0098 0.0086 0.0144 0.0245 0.0034 0.0192 0.081
Расходы на обслуживание долга ¥
0.0043 0.0257 0.0109 0.0428 0.0378 0.0313 0.0171 0.0051 0.0051
Чист. проц. доходы, млрд ¥
-0.0036 -0.0112 -0.0068 -0.0138 -0.0219 -0.003 0.0221 0.0759 0.0888
Goodwill ¥
4.52 4.45 4.5 4.5 4.5 4.5 4.5
Амортизация, млрд ¥
0.0034 0.0091 0.0485 0.1486 0.1639 0.1713
Себестоимость, млрд ¥
0.2982 0.4899 0.806 1.4 1.61 0.8284 1.48 1.3 2.37 2.37
Товарно материальные запасы ¥
0.0018 0.000288 0.0036 0.0135 0.0282 0.0352 0.035 0.0193 0.0394 0.0394


Promoção

IFRS
Relatórios Anual Trimestral
2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS -0.0127 0.0445 -0.0579 0.51 0.0919 0.7939 0.7939
Цена акции ао 14.34 12.24 9.14 9.01 8.98 7.96 8.04 8.04
Число акций ао, млн 1126.22 1110.49 1116.43 1141.78 1144.14 1146.78 1146.78
FCF/акцию -0.8883 -0.9774 0.2522 0.4902 0.055 1.28 1.28


Eficiência

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 106.34 -3528.41 -1.37 -2.4 5.59 -8.48 4.61 1.3 10.58 10.58 7.02
ROA, % -206.54 -32.41 -0.8349 -1.51 4.08 -6.09 3.34 0.9883 7.99 7.99 4.28
ROS, % -2.96 -3.65 10.86 -47.32 11.09 4.54 19.14 19.14 19.14 19.14 9.67
ROCE, % 106.45 -3252.56 -0.6965 -1.74 8.58 -2.25 9.86 2.36 0 0 0.00
Ebit margin, % 16.67 -12.54 23.69 8.44 0 0
Рентаб EBITDA, % -217.08 -33.34 0.3924 1.31 20.51 0.0037 17.03 14.99 7.31 7.31 21.94
Чистая рентаб, % -217.42 -36.89 -2.96 -3.65 10.86 -47.32 11.09 4.54 19.14 19.14 9.67
Operation Margin, % -1.51 -2.65 16.67 -12.54 16.2 6.99 25.68 25.68 25.68 25.68 11.89
Доходность FCF, % -7.42 2.02 4.17 0.7813 14.11


Chances

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
31.56 -21.54 36.41 82.85 9.38 9.38 15.83
P/BV
1.76 1.83 1.68 1.07 0.9447 0.9447 1.72
P/S
3.43 10.19 4.04 3.76 1.79 1.79 1.93
P/FCF
-13.48 49.44 23.97 127.99 7.09 8.02 8.02 8.02 -15.98
E/P
0.0317 -0.0464 0.0275 0.0131 0.0873 0.0772 0.0772 0.0772 0.05
EV/EBITDA
-11.78 18.67 252770.08 28.01 4.36
EV/EBIT
22.97 -73.79 0 0 0
EV/S
3.83 9.25 4.2 2.05 2.05 2.05 2.22
EV/FCF
-15.06 44.89 6.62 6.62 6.62 -21.94
Debt/EBITDA
19.51 1.37 21618.12 1.07 1.07 1.07 1.07 1.27
Netdebt/Ebitda
0.0492 1.57 -117.04 -11.78 -0.3912 -21184.86 0 0 0 0 0.71
Debt/Ratio
0.0532 0.1006 0.0321 0.0298 0.0298 0.0298 0.20
Debt/Equity
0.0729 0.1399 0.0733 0.0733 0.0733 0.0733 2.42
Debt/Net Income
1.3 -1.65 3.55 0.4098 0.4098 0.4098 3.22
Бета
2.09 1.88 0.4527 0.4527 1.06
Индекс Альтмана
2.11 1.59 1.44 1.82 1.82 1.82 2.80


Dividendos

IFRS
Relatórios Anual
LTM Média da indústria Média de 5 anos CAGR 5
Дивиденд
0
Див доход, ао, %
0 3.88
Дивиденды / прибыль, %
0 36.85


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual
2023 2024 CAGR 5
Персонал, чел
724 872