Company Valuation: Hubei Radio & Television Information Network Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,360 6,156 7,417 5,445 5,231 6,618
Change - 41.22% 20.48% -26.6% -3.92% 26.52%
Enterprise Value (EV) 1 6,369 8,495 9,705 8,701 8,230 9,793
Change - 33.37% 14.25% -10.35% -5.41% 19%
P/E -6.25x -13.9x -11.8x -8.42x -6.57x -6.06x
PBR 0.71x 1.08x 1.25x 1.03x 1.19x 2x
PEG - 0.4x -0.5x -2.89x -0.3x -0.2x
Capitalization / Revenue 1.83x 2.83x 3.41x 2.64x 3.29x 4.36x
EV / Revenue 2.67x 3.91x 4.46x 4.22x 5.17x 6.45x
EV / EBITDA 39.3x 89.9x -770x -158x -54.5x -81.4x
EV / EBIT -17x -19.3x -17.1x -14.5x -12x -14.5x
EV / FCF -25.1x -27x -20x -14.5x 12.5x 76.2x
FCF Yield -3.98% -3.7% -4.99% -6.92% 7.98% 1.31%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.71 -0.45 -0.5539 -0.57 -0.7 -0.96
Distribution rate - - - - - -
Net sales 1 2,384 2,172 2,176 2,064 1,591 1,518
EBITDA 1 161.9 94.51 -12.61 -55.01 -150.9 -120.3
EBIT 1 -374.4 -440.5 -567.2 -598.6 -686.8 -674.9
Net income 1 -690.3 -446.2 -595 -647.4 -794.6 -1,095
Net Debt 1 2,010 2,338 2,287 3,256 2,999 3,175
Reference price 2 4.440 6.270 6.540 4.800 4.600 5.820
Nbr of stocks (in thousands) 9,81,884 9,81,895 11,34,130 11,34,287 11,37,149 11,37,149
Announcement Date 15/04/21 25/04/22 20/04/23 17/04/24 28/04/25 23/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 72Cr
11.32x1.34x4.27x6.83% 23TCr
9.94x2.44x6.42x6.3% 19TCr
12.46x2.1x5.42x4.35% 14TCr
13.62x1.87x8.14x3.07% 9TCr
12.31x0.98x3.67x6.15% 8.77TCr
12.64x1.92x4.83x2.6% 6.84TCr
14.61x2.63x8.21x5.24% 5.6TCr
22.47x5.18x18.89x4.85% 5.32TCr
14.39x2.67x5.93x4.53% 4.96TCr
Average 13.75x 2.35x 7.31x 4.88% 9.6TCr
Weighted average by Cap. 12.59x 2.08x 6.33x 5.33%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hubei Radio & Television Information Network Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Hubei Radio & Television Information Network Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hubei Radio & Television Information Network Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hubei Radio & Television Information Network Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 000665 Stock
  4. Valuation Hubei Radio & Television Information Network Co., Ltd.