Valuation Beijing Baination Pictures Co.,Ltd.

Stocks

End-of-day quote Shenzhen S.E. 26/10/2026			5-day change	1st Jan Change
5.280 ^CNY	+5.81%		+1.15%	-29.51%

29/08	Beijing Baination Pictures Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08/05	Beijing Baination Pictures Co.,Ltd. announced that it expects to receive CNY 300 million in funding	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,494	6,294	4,392	6,066	4,738	7,055
Change	-	40.06%	-30.22%	38.11%	-21.89%	48.91%
Enterprise Value (EV) ¹	2,685	4,487	2,840	4,904	3,667	6,085
Change	-	67.12%	-36.7%	72.67%	-25.24%	65.95%
P/E	35.5x	94.7x	212x	-32.3x	-12.1x	-6.43x
PBR	1.25x	1.7x	1.17x	1.69x	1.51x	3.48x
PEG	-	-2x	-3.1x	0x	-0x	-0x
Capitalization / Revenue	15.8x	7.84x	9.37x	14.1x	6.41x	23x
EV / Revenue	9.46x	5.59x	6.06x	11.4x	4.96x	19.8x
EV / EBITDA	40.7x	247x	-42.7x	-19.1x	-7.43x	-5.59x
EV / EBIT	46.5x	491x	-37.6x	-18.4x	-7.28x	-5.55x
EV / FCF	57.4x	-19.9x	-10.5x	-14.5x	32.9x	18.9x
FCF Yield	1.74%	-5.03%	-9.49%	-6.91%	3.04%	5.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.1378	0.0723	0.0226	-0.1992	-0.4174	-1.166
Distribution rate	-	-	-	-	-	-
Net sales ¹	283.9	802.7	468.8	431.6	738.6	307.4
EBITDA ¹	66.02	18.19	-66.49	-256.8	-493.7	-1,089
EBIT ¹	57.68	9.141	-75.56	-266.1	-503.4	-1,096
Net income ¹	112.3	66.33	20.8	-185.9	-393.1	-1,098
Net Debt ¹	-1,809	-1,807	-1,552	-1,162	-1,071	-970.1
Reference price ²	4.890	6.850	4.780	6.440	5.030	7.490
Nbr of stocks (in thousands)	9,18,997	9,18,822	9,18,822	9,41,890	9,41,890	9,41,890
Announcement Date	26/04/21	25/04/22	24/04/23	24/04/24	23/04/25	27/04/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING BAINATION PICTURES CO.,LTD.	-	-	-	-	70Cr
LIVE NATION ENTERTAINMENT, INC.	-349.06x	1.49x	15.71x	-.--%	4.04TCr
SKYDANCE CORPORATION	-9.17x	1.71x	9.23x	2.58%	3.92TCr
UNIVERSAL MUSIC GROUP N.V.	22.81x	2.44x	11.69x	3.41%	3.25TCr
ROKU, INC.	54.08x	3.74x	27.55x	-.--%	2.35TCr
WARNER MUSIC GROUP CORP.	21.58x	2.74x	11.46x	2.5%	1.61TCr
TKO GROUP HOLDINGS, INC.	39.03x	2.89x	7.32x	1.8%	1.27TCr
BOLLORÉ SE	36.43x	1.82x	15.27x	2.38%	1.16TCr
MADISON SQUARE GARDEN SPORTS CORP.	-341.82x	8.72x	-911.63x	-.--%	935.82Cr
TOHO CO., LTD.	27.2x	3.41x	14.68x	1.34%	889.99Cr
Average	-55.43x	3.22x	-88.75x	1.56%	1.95TCr
Weighted average by Cap.	-72.83x	2.62x	-30.50x	1.62%