Mango Excellent Media Co Ltd
SZSE:300413
Intrinsic Value
Mango Excellent Media Co., Ltd. engages in the operation of electronic commerce media content and communication platform through television, computers, and mobile terminals. [ Read More ]
The intrinsic value of one
Mango Excellent Media Co Ltd
stock under the Base Case scenario is
36.68
CNY.
Compared to the current market price of 23.54 CNY,
Mango Excellent Media Co Ltd
is
Undervalued by 36%.
Mango Excellent Media Co Ltd's market capitalization is 44B CNY.
Mango Excellent Media Co Ltd stock price is 23.54 CNY.
Mango Excellent Media Co Ltd stock price (23.54 CNY) is 36% less than its Intrinsic Value (36.68 CNY).
Mango Excellent Media Co Ltd stock price (23.54 CNY) is 10% less than its DCF Value (26.28 CNY). Open DCF Valuation
Mango Excellent Media Co Ltd stock price (23.54 CNY) is 50% less than its Relative Value (47.09 CNY). Open Relative Valuation
Mango Excellent Media Co Ltd has upside potential of 38% compared to the average analyst price target.
Open Wall St Estimates
Mango Excellent Media Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 10%.
Mango Excellent Media Co Ltd's Revenue has been falling by 0% per year for the last 3 years.
Mango Excellent Media Co Ltd's Revenue has dropped by 2% over the past 12 months.
Mango Excellent Media Co Ltd has positive Operating Income for the last twelve months.
Mango Excellent Media Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 13%.
Mango Excellent Media Co Ltd has positive Net Income for the last twelve months.
Mango Excellent Media Co Ltd's Revenue is forecast to grow at a rate of 10% per year over the next 3 years.
Mango Excellent Media Co Ltd has positive Free Cash Flow for the last twelve months.
Mango Excellent Media Co Ltd has positive three-year average ROE (Return on Equity): 15%. The company is efficient at transforming stockholders' equity into net income.
Mango Excellent Media Co Ltd's ROIC (Return on Invested Capital) has significantly decreased in the last 3 years from 25% to 13%.
Mango Excellent Media Co Ltd's ROE (Return on Equity) has significantly decreased in the last 3 years from 22% to 10%.
Mango Excellent Media Co Ltd has positive three-year average ROIC (Return on Invested Capital): 18%. The company is efficient at using invested capital to generate operating income.
Mango Excellent Media Co Ltd has positive Gross Profit for the last twelve months.
Mango Excellent Media Co Ltd's short-term assets (22B CNY) exceed its short-term liabilties (10B CNY).
Mango Excellent Media Co Ltd's long-term assets (30B CNY) exceed its long-term liabilties (10B CNY).
Mango Excellent Media Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.11.
Mango Excellent Media Co Ltd has negative Net Debt. This means that the company has more cash and short-term investments (14B CNY) than debt (2B CNY).
Mango Excellent Media Co Ltd's Altman Z-Score is very high and is equal to 4.28.
Valuation Backtest
Mango Excellent Media Co Ltd
Run backtest to discover the historical profit from buying and selling
Mango Excellent 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
Mango Excellent Media Co Ltd
Balance Sheet Decomposition
Mango Excellent Media Co Ltd
| Current Assets | 21.8B |
| Cash & Short-Term Investments | 13.7B |
| Receivables | 5.3B |
| Other Current Assets | 2.9B |
| Non-Current Assets | 8.4B |
| Long-Term Investments | 83.9m |
| PP&E | 385.1m |
| Intangibles | 7.9B |
| Other Non-Current Assets | 77.6m |
| Current Liabilities | 9.7B |
| Accounts Payable | 5.4B |
| Accrued Liabilities | 800m |
| Short-Term Debt | 2B |
| Other Current Liabilities | 1.5B |
| Non-Current Liabilities | 111.3m |
| Long-Term Debt | 151.6m |
| Other Non-Current Liabilities | -40.3m |
Earnings Waterfall
Mango Excellent Media Co Ltd
|
Revenue
|
13.7B
CNY
|
|
Cost of Revenue
|
-9.2B
CNY
|
|
Gross Profit
|
4.5B
CNY
|
|
Operating Expenses
|
-3B
CNY
|
|
Operating Income
|
1.5B
CNY
|
|
Other Expenses
|
396.2m
CNY
|
|
Net Income
|
1.9B
CNY
|
Free Cash Flow Analysis
Mango Excellent Media Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Mango Excellent Media Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Mango Excellent Media Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mango Excellent Media Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Score
Mango Excellent Media Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mango Excellent Media Co Ltd
According to Wall Street analysts, the average 1-year price target for
Mango Excellent Media Co Ltd
is 32.49 CNY
with a low forecast of 23.23 CNY and a high forecast of 44.1 CNY.
Shareholder Return
Price
Mango Excellent Media Co Ltd
| Average Annual Return | 19.09% |
| Standard Deviation of Annual Returns | 62.49% |
| Max Drawdown | -78% |
| Market Capitalization | 44B CNY |
| Shares Outstanding | 1 870 720 815 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Mango Excellent Media Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Mango Excellent Media Co., Ltd. engages in the operation of electronic commerce media content and communication platform through television, computers, and mobile terminals. The company is headquartered in Changsha, Hunan and currently employs 4,022 full-time employees. The company went IPO on 2015-01-21. The firm includes three business segments. Its Mango Television (TV) Internet video business segment produces content products such as variety shows, film and television dramas, movies, animations and short videos. Its New Media Interactive Entertainment Content Production Business segment is mainly engaged in the production and operation of content such as film and television dramas, variety shows and games, as well as artist management, music copyright and game development. Its Media Retail Business segment mainly includes TV shopping, media e-commerce and outbound business. The firm is also engaged in other e-commerce businesses and others.
Contact
IPO
Employees
Officers
The intrinsic value of one
Mango Excellent Media Co Ltd
stock under the Base Case scenario is
36.68
CNY.
Compared to the current market price of 23.54 CNY,
Mango Excellent Media Co Ltd
is
Undervalued by 36%.
You don't have any saved screeners yet
