First Time Loading...

Inly Media Co Ltd
SSE:603598

Watchlist Manager
Inly Media Co Ltd Logo
Inly Media Co Ltd
SSE:603598
Watchlist
Price: 14.64 CNY -1.21% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Inly Media Co., Ltd. engages in the provision of advertising and media communication services. [ Read More ]

The intrinsic value of one Inly Media Co Ltd stock under the Base Case scenario is 10.43 CNY. Compared to the current market price of 14.64 CNY, Inly Media Co Ltd is Overvalued by 29%.

Key Points:
Intrinsic Value
Base Case
10.43 CNY
Overvaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Inly Media Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Inly 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.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Inly Media Co Ltd

Provide an overview of the primary business activities
of Inly Media Co Ltd.

What unique competitive advantages
does Inly Media Co Ltd hold over its rivals?

What risks and challenges
does Inly Media Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Inly Media Co Ltd.

Provide P/S
for Inly Media Co Ltd.

Provide P/E
for Inly Media Co Ltd.

Provide P/OCF
for Inly Media Co Ltd.

Provide P/FCFE
for Inly Media Co Ltd.

Provide P/B
for Inly Media Co Ltd.

Provide EV/S
for Inly Media Co Ltd.

Provide EV/GP
for Inly Media Co Ltd.

Provide EV/EBITDA
for Inly Media Co Ltd.

Provide EV/EBIT
for Inly Media Co Ltd.

Provide EV/OCF
for Inly Media Co Ltd.

Provide EV/FCFF
for Inly Media Co Ltd.

Provide EV/IC
for Inly Media Co Ltd.

Show me price targets
for Inly Media Co Ltd made by professional analysts.

What are the Revenue projections
for Inly Media Co Ltd?

How accurate were the past Revenue estimates
for Inly Media Co Ltd?

What are the Net Income projections
for Inly Media Co Ltd?

How accurate were the past Net Income estimates
for Inly Media Co Ltd?

What are the EPS projections
for Inly Media Co Ltd?

How accurate were the past EPS estimates
for Inly Media Co Ltd?

What are the EBIT projections
for Inly Media Co Ltd?

How accurate were the past EBIT estimates
for Inly Media Co Ltd?

Compare the revenue forecasts
for Inly Media Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Inly Media Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Inly Media Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Inly Media Co Ltd compared to its peers.

Compare the P/E ratios
of Inly Media Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Inly Media Co Ltd with its peers.

Analyze the financial leverage
of Inly Media Co Ltd compared to its main competitors.

Show all profitability ratios
for Inly Media Co Ltd.

Provide ROE
for Inly Media Co Ltd.

Provide ROA
for Inly Media Co Ltd.

Provide ROIC
for Inly Media Co Ltd.

Provide ROCE
for Inly Media Co Ltd.

Provide Gross Margin
for Inly Media Co Ltd.

Provide Operating Margin
for Inly Media Co Ltd.

Provide Net Margin
for Inly Media Co Ltd.

Provide FCF Margin
for Inly Media Co Ltd.

Show all solvency ratios
for Inly Media Co Ltd.

Provide D/E Ratio
for Inly Media Co Ltd.

Provide D/A Ratio
for Inly Media Co Ltd.

Provide Interest Coverage Ratio
for Inly Media Co Ltd.

Provide Altman Z-Score Ratio
for Inly Media Co Ltd.

Provide Quick Ratio
for Inly Media Co Ltd.

Provide Current Ratio
for Inly Media Co Ltd.

Provide Cash Ratio
for Inly Media Co Ltd.

What is the historical Revenue growth
over the last 5 years for Inly Media Co Ltd?

What is the historical Net Income growth
over the last 5 years for Inly Media Co Ltd?

What is the current Free Cash Flow
of Inly Media Co Ltd?

Financials

Balance Sheet Decomposition
Inly Media Co Ltd

Current Assets 1.2B
Cash & Short-Term Investments 73.8m
Receivables 720.4m
Other Current Assets 368.9m
Non-Current Assets 104.5m
Long-Term Investments 25.2m
PP&E 19.3m
Intangibles 5.1m
Other Non-Current Assets 55m
Current Liabilities 1B
Accounts Payable 442.6m
Accrued Liabilities 29.3m
Short-Term Debt 182.2m
Other Current Liabilities 389.3m
Non-Current Liabilities 43.3m
Long-Term Debt 41.8m
Other Non-Current Liabilities 1.4m
Efficiency

Earnings Waterfall
Inly Media Co Ltd

Revenue
4.7B CNY
Cost of Revenue
-4.5B CNY
Gross Profit
187.4m CNY
Operating Expenses
-266m CNY
Operating Income
-78.6m CNY
Other Expenses
-12.3m CNY
Net Income
-90.8m CNY

Free Cash Flow Analysis
Inly Media Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Inly Media Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Negative Free Cash Flow
Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
Positive Gross Profit
26/100
Profitability
Score

Inly Media Co Ltd's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Inly Media Co Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Average D/E
57/100
Solvency
Score

Inly Media Co Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Inly Media Co Ltd

There are no price targets for Inly Media Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Inly Media Co Ltd

1M 1M
-29%
6M 6M
+64%
1Y 1Y
+39%
3Y 3Y
+23%
5Y 5Y
+20%
10Y 10Y
+184%
Annual Price Range
14.64
52w Low
8.76
52w High
28.44
Price Metrics
Average Annual Return -0.25%
Standard Deviation of Annual Returns 39.76%
Max Drawdown -60%
Shares Statistics
Market Capitalization 3.9B CNY
Shares Outstanding 267 863 008
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Inly Media Co Ltd Logo
Inly Media Co Ltd

Country

China

Industry

Media

Market Cap

3.9B CNY

Dividend Yield

0%

Description

Inly Media Co., Ltd. engages in the provision of advertising and media communication services. The company is headquartered in Beijing, Beijing and currently employs 1,004 full-time employees. The company went IPO on 2015-05-27. The firm is also engaged in data strategy and consulting, guerilla advertising, Internet public relations, brand management and other special advertising services.

Contact

BEIJING
Beijing
12F, Shimao Building, No. 92, Jianguo Road, Chaoyang District
+861087521982
http://www.yinlimedia.com/

IPO

2015-05-27

Employees

1 004

Officers

President & Director
Ms. Xin Xin Pan
CFO & Director
Ms. Xiao Ying Wang
VP & Director
Mr. Hao Li
Chairman & Board Secretary
Mr. Yan Kee Law
Director of Legal
Mr. Qian Wang
Marketing Division General Manager of Content
Mr. Zhao Yang Zhang

See Also

Discover More
What is the Intrinsic Value of one Inly Media Co Ltd stock?

The intrinsic value of one Inly Media Co Ltd stock under the Base Case scenario is 10.43 CNY.

Is Inly Media Co Ltd stock undervalued or overvalued?

Compared to the current market price of 14.64 CNY, Inly Media Co Ltd is Overvalued by 29%.