JiShi Media Co Ltd
SSE:601929
Intrinsic Value
Jishi Media Co., Ltd. engages in the planning, construction and operation of cable digital television intelligent network. [ Read More ]
The intrinsic value of one JiShi Media Co Ltd stock under the Base Case scenario is 0.72 CNY. Compared to the current market price of 1.33 CNY, JiShi Media Co Ltd is Overvalued by 46%.
Valuation Backtest
JiShi Media Co Ltd
Run backtest to discover the historical profit from buying and selling JiShi Media Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
JiShi Media Co Ltd
Current Assets | 2.2B |
Cash & Short-Term Investments | 485.4m |
Receivables | 541.5m |
Other Current Assets | 1.2B |
Non-Current Assets | 12.2B |
Long-Term Investments | 1.5B |
PP&E | 9.6B |
Intangibles | 367.7m |
Other Non-Current Assets | 737.1m |
Current Liabilities | 3.1B |
Accounts Payable | 1.5B |
Accrued Liabilities | 94.6m |
Short-Term Debt | 334.6m |
Other Current Liabilities | 1.2B |
Non-Current Liabilities | 4.7B |
Long-Term Debt | 4.5B |
Other Non-Current Liabilities | 273.7m |
Earnings Waterfall
JiShi Media Co Ltd
Revenue
|
1.6B
CNY
|
Cost of Revenue
|
-1.5B
CNY
|
Gross Profit
|
90.4m
CNY
|
Operating Expenses
|
-632.3m
CNY
|
Operating Income
|
-541.8m
CNY
|
Other Expenses
|
-151.1m
CNY
|
Net Income
|
-692.9m
CNY
|
Free Cash Flow Analysis
JiShi Media Co Ltd
Profitability Score
Profitability Due Diligence
JiShi Media Co Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Score
JiShi Media Co Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
JiShi Media Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
JiShi Media Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
JiShi Media Co Ltd
Shareholder Return
Price
JiShi Media Co Ltd
Average Annual Return | -6.66% |
Standard Deviation of Annual Returns | 16.91% |
Max Drawdown | -65% |
Market Capitalization | 4.6B CNY |
Shares Outstanding | 3 489 790 000 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Jishi Media Co., Ltd. engages in the planning, construction and operation of cable digital television intelligent network. The company is headquartered in Changchun, Jilin and currently employs 6,576 full-time employees. The company went IPO on 2012-02-23. The firm operates its business through planning, building, operation, management and maintenance of cable television network, as well as the receiving, transmitting and transfer of broadcasting television programs. The firm operates through four segments: Broadcasting and Television (TV) Basic Transfer segment; Digital TV Value-added Services segment, which includes cable pay-per-view digital television program, video-on-demand, television bank and high definition digital television; Broadband Bi-direction Interactive segment; and Cable TV Network-based Network Service segment, including multi-media releasing system, video conference, high definition monitoring, special channel, network interconnection, data transmission and other information special access services. The firm operates its business mainly in Jilin province, China.
Contact
IPO
Employees
Officers
The intrinsic value of one JiShi Media Co Ltd stock under the Base Case scenario is 0.72 CNY.
Compared to the current market price of 1.33 CNY, JiShi Media Co Ltd is Overvalued by 46%.