First Time Loading...
Search stocks here...
Dashboard Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator
Pricing About Contact Us
Sign Up Log in
M

Mango Excellent Media Co Ltd
SZSE:300413

Watchlist Manager
Mango Excellent Media Co Ltd
SZSE:300413
Watchlist
Price: 29 CNY +2.73%
Updated: May 31, 2023
Section:
 

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 30.12 CNY. Compared to the current market price of 29 CNY, Mango Excellent Media Co Ltd is Undervalued by 4%.

Key Points:
Intrinsic Value
Base Case
30.12 CNY
Undervaluation 4%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case
What is intrinsic value?

Fundamental Analysis

Financials
13.6B
-0.5%
Revenue
Growth Rates:
1 Year
-6%
3 Years
+7%
5 Years
+36%
7 Years
+354%
10 Years
-
1.5B
+3%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
+26%
5 Years
+37%
7 Years
+3 907%
10 Years
-
1.9B
+2%
Net Income
Growth Rates:
1 Year
+0.8%
3 Years
+53%
5 Years
+79%
7 Years
+2 115%
10 Years
-
1B
+87%
Operating Cash Flow
Growth Rates:
1 Year
-
3 Years
+138%
5 Years
+782%
7 Years
+3 944%
10 Years
-
-196.9M
+5%
Capital Expenditures
Growth Rates:
1 Year
+11%
3 Years
+27%
5 Years
+104%
7 Years
+86%
10 Years
-
834M
+129%
Free Cash Flow
Growth Rates:
1 Year
-
3 Years
+199%
5 Years
+3 950%
7 Years
-
10 Years
-

Balance Sheet Decomposition
Mango Excellent Media Co Ltd

29.5B
Assets
10.1B
Liabilities
29.5B
Assets
10.1B
Liabilities
Current Assets 21.7B
Cash & Short-Term Investments 12.7B
Receivables 5.9B
Other Current Assets 3.1B
Non-Current Assets 7.7B
Long-Term Investments 86M
PP&E 431M
Intangibles 7.1B
Other Non-Current Assets 89.7M
Current Liabilities 9.9B
Accounts Payable 4.9B
Accrued Liabilities 553M
Short-Term Debt 3.1B
Other Current Liabilities 1.4B
Non-Current Liabilities 171M
Long-Term Debt 159M
Other Non-Current Liabilities 11.9M
Efficiency
33%
Gross Margin
Average:
3 Years
34%
5 Years
34%
11%
Operating Margin
Average:
3 Years
12%
5 Years
12%
14%
Net Margin
Average:
3 Years
13%
5 Years
12%
6%
FCF Margin
Average:
3 Years
3%
5 Years
1%
10%
ROE
Average:
3 Years
16%
5 Years
21%
7%
ROA
Average:
3 Years
9%
5 Years
12%
13%
ROIC
Average:
3 Years
19%
5 Years
26%
8%
ROCE
Average:
3 Years
14%
5 Years
20%
Fundamental Scores

Profitability Score
Profitability Due Diligence

Mango Excellent Media Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive 3-Year Average ROE
Positive Revenue Growth Forecast
55/100
Profitability
Score

Mango Excellent Media Co Ltd's profitability score is 55/100. 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 79/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
79/100
Solvency
Score

Mango Excellent Media Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Mango Excellent Media Co Ltd

Wall Street analysts forecast Mango Excellent Media Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Mango Excellent Media Co Ltd is 37.25 CNY with a low forecast of 30.3 CNY and a high forecast of 49.35 CNY.

Lowest Forecast
Wall Street Target
30.3 CNY
4% Upside
Average Forecast
Wall Street Target
37.25 CNY
28% Upside
Highest Forecast
Wall Street Target
49.35 CNY
70% Upside
Lowest
Price Target
30.3 CNY
4% Upside
Average
Price Target
37.25 CNY
28% Upside
Highest
Price Target
49.35 CNY
70% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors
Mango Excellent Media Co Ltd

Suppliers & Customers
Mango Excellent Media Co Ltd

Suppliers
9
Customers
4
Suppliers Map
Customers Map

Shareholder Return

Return Decomposition
Main factors of price return

Market capitalization of Mango Excellent Media Co Ltd shares increased by 215.36% over the past 5 years. The primary factor behind the change was an increase in P/E multiple from 13.1 to 29.1, leading to a growth in the market capitalization of Mango Excellent Media Co Ltd by 149.97%.

Period
5 Years
1 Year 2 Years 3 Years 5 Years 7 Years 10 Years

Market capitalization of Mango Excellent Media Co Ltd shares increased by 215.36% over the past 5 years. The primary factor behind the change was an increase in P/E multiple from 13.1 to 29.1, leading to a growth in the market capitalization of Mango Excellent Media Co Ltd by 149.97%.

+215.36%
17.2B 54.3B
Market Cap Growth
+149.97%
13.1 29.1
P/E Change
+65.39%
1.3B 1.9B
Earnings Growth
Market Cap Growth
+215.36%
P/E Change
+149.97%
Earnings Growth
+65.39%
What is price return decomposition?

Price
Mango Excellent Media Co Ltd

1M 1M
-22%
6M 6M
+9%
1Y 1Y
-20%
3Y 3Y
-49%
5Y 5Y
+15%
10Y 10Y
+284%
Annual Price Range
29
52w Low
20.84
52w High
41.8
Price Metrics
Average Annual Return 33.81%
Standard Deviation of Annual Returns 59.95%
Max Drawdown -77%
Shares Statistics
Market Capitalization 54.3B CNY
Shares Outstanding 1 870 720 857
Percentage of Shares Shorted
N/A

Company Profile

Mango Excellent Media Co Ltd

Country

China

Industry

Media

Market Cap

54.3B CNY

Dividend Yield

0%

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

HUNAN
Changsha
Golden Eagle Film Culture City
+8673182967188
https://www.mgtv.com

IPO

2015-01-21

Employees

4 022

Officers

GM & Director
Mr. Huai Jun Cai
Deputy GM & CFO
Mr. Deping Liang
Deputy Gen. Mang.
Mr. Hua Ping Zheng
Sec. of the Board
Ms. Jun Wu
Head of Accounting Department
Jinyu Tao

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Similar Stocks
What is the Intrinsic Value of one Mango Excellent Media Co Ltd stock?

The intrinsic value of one Mango Excellent Media Co Ltd stock under the Base Case scenario is 30.12 CNY.

Is Mango Excellent Media Co Ltd stock undervalued or overvalued?

Compared to the current market price of 29 CNY, Mango Excellent Media Co Ltd is Undervalued by 4%.

ALPHA SPREAD
Join more than 54,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy Affiliate Program

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2023 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.